Northern Trust Corp
NASDAQ:NTRS

Watchlist Manager
Northern Trust Corp Logo
Northern Trust Corp
NASDAQ:NTRS
Watchlist
Price: 138.872 USD 0.25% Market Closed
Market Cap: 26.3B USD

Relative Value

The Relative Value of one NTRS stock under the Base Case scenario is hidden USD. Compared to the current market price of 138.872 USD, Northern Trust Corp is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

NTRS Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
47
vs Industry
70
Median 3Y
1.5
Median 5Y
1.8
Industry
3.2
Forward
3.2
vs History
20
vs Industry
43
Median 3Y
13.4
Median 5Y
14
Industry
15.5
Forward
15.7
vs History
31
vs Industry
21
Median 3Y
6.2
Median 5Y
9.4
Industry
10.2
vs History
vs Industry
18
Median 3Y
-2.6
Median 5Y
-2.9
Industry
12.2
vs History
0
vs Industry
33
Median 3Y
1.5
Median 5Y
1.6
Industry
1.3
vs History
65
vs Industry
20
Median 3Y
12.6
Median 5Y
16.1
Industry
5
Forward
21.3
vs History
46
vs Industry
15
Median 3Y
20.5
Median 5Y
21.8
Industry
7.4
vs History
69
vs Industry
14
Median 3Y
57.2
Median 5Y
60.9
Industry
14.1
Forward
73.1
vs History
65
vs Industry
8
Median 3Y
76.1
Median 5Y
80.7
Industry
14.8
Forward
73.5
vs History
42
vs Industry
3
Median 3Y
55.3
Median 5Y
68.6
Industry
12.4
vs History
33
vs Industry
2
Median 3Y
60.9
Median 5Y
86.8
Industry
13.3
vs History
0
vs Industry
34
Median 3Y
1
Median 5Y
1
Industry
1

Multiples Across Competitors

NTRS Competitors Multiples
Northern Trust Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Northern Trust Corp
NASDAQ:NTRS
26.3B USD 1.9 15.7 56.8 75.7
US
Blackstone Inc
NYSE:BX
185.1B USD 14.1 68.3 29.5 29.7
US
BlackRock Inc
NYSE:BLK
168.2B USD 7.3 27.6 19.9 22.4
US
KKR & Co Inc
NYSE:KKR
119.3B USD 6.6 52.8 374.6 374.6
CA
Brookfield Corp
NYSE:BN
101.7B USD 1.4 122.4 11.6 17.6
CA
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
121.2B CAD 24.8 44.5 46.4 46.7
CA
Brookfield Asset Management Inc
NYSE:BAM
87.6B USD 24.7 44.5 46.1 46.5
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
72.7B EUR 24.1 43.3 45 45.3
ZA
Ninety One Ltd
JSE:NY1
84B Zac 0 0 0 0
US
Bank of New York Mellon Corp
NYSE:BK
81.4B USD 4.1 16.3 76.9 0
LU
Reinet Investments SCA
JSE:RNI
77.5B Zac 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Northern Trust Corp
NASDAQ:NTRS
Average EV/EBITDA: 78.5
56.8
-11%
N/A
US
Blackstone Inc
NYSE:BX
29.5
18%
1.6
US
BlackRock Inc
NYSE:BLK
19.9
19%
1
US
KKR & Co Inc
NYSE:KKR
374.6
126%
3
CA
Brookfield Corp
NYSE:BN
11.6
-22%
N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
46.4
243%
0.2
CA
Brookfield Asset Management Inc
NYSE:BAM
46.1
243%
0.2
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
45
243%
0.2
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
US
Bank of New York Mellon Corp
NYSE:BK
76.9
N/A N/A
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Northern Trust Corp
NASDAQ:NTRS
Average EV/EBIT: 82.3
75.7
-4%
N/A
US
Blackstone Inc
NYSE:BX
29.7
22%
1.3
US
BlackRock Inc
NYSE:BLK
22.4
18%
1.2
US
KKR & Co Inc
NYSE:KKR
374.6
108%
3.5
CA
Brookfield Corp
NYSE:BN
17.6
-28%
N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
46.7
240%
0.2
CA
Brookfield Asset Management Inc
NYSE:BAM
46.5
240%
0.2
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
45.3
240%
0.2
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
US
Bank of New York Mellon Corp
NYSE:BK
Not Available N/A N/A
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A