Relative Value

The Relative Value of one ALIDS stock under the Base Case scenario is hidden EUR. Compared to the current market price of 220 EUR, Idsud SA 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.

ALIDS Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

ALIDS Competitors Multiples
Idsud SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
FR
Idsud SA
PAR:ALIDS
81.4m EUR 86.7 3.8 -39 -34.9
US
Blackstone Inc
NYSE:BX
190.3B USD 14.4 70.3 30.3 30.5
US
BlackRock Inc
NYSE:BLK
175B USD 7.2 31.5 21.8 24.7
US
KKR & Co Inc
NYSE:KKR
110.8B USD 6.2 49 353.4 353.4
CA
Brookfield Corp
NYSE:BN
104B USD 1.4 125.1 11.7 17.7
ZA
Ninety One Ltd
JSE:NY1
91.9B Zac 0 0 0 0
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
69.4B EUR 23.1 40.5 51 51.8
US
Bank of New York Mellon Corp
NYSE:BK
82.4B USD 4.1 15.5 0 0
CA
Brookfield Asset Management Inc
NYSE:BAM
82.3B USD 23.4 41.1 44.1 44.8
CA
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
113.8B CAD 23.4 41.1 31.9 32.4
LU
Reinet Investments SCA
JSE:RNI
78.8B Zac 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FR
I
Idsud SA
PAR:ALIDS
Average EV/EBITDA: 77.7
Negative Multiple: -39
N/A N/A
US
Blackstone Inc
NYSE:BX
30.3
18%
1.7
US
BlackRock Inc
NYSE:BLK
21.8
19%
1.1
US
KKR & Co Inc
NYSE:KKR
353.4
134%
2.6
CA
Brookfield Corp
NYSE:BN
11.7
-22%
N/A
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
51
243%
0.2
US
Bank of New York Mellon Corp
NYSE:BK
Not Available N/A N/A
CA
Brookfield Asset Management Inc
NYSE:BAM
44.1
243%
0.2
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
31.9
243%
0.1
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
FR
I
Idsud SA
PAR:ALIDS
Average EV/EBIT: 79.3
Negative Multiple: -34.9
N/A N/A
US
Blackstone Inc
NYSE:BX
30.5
22%
1.4
US
BlackRock Inc
NYSE:BLK
24.7
22%
1.1
US
KKR & Co Inc
NYSE:KKR
353.4
126%
2.8
CA
Brookfield Corp
NYSE:BN
17.7
-28%
N/A
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
51.8
237%
0.2
US
Bank of New York Mellon Corp
NYSE:BK
Not Available N/A N/A
CA
Brookfield Asset Management Inc
NYSE:BAM
44.8
237%
0.2
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
32.4
237%
0.1
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A