IDI SCA
PAR:IDIP

Watchlist Manager
IDI SCA Logo
IDI SCA
PAR:IDIP
Watchlist
Price: 70.2 EUR 0.29% Market Closed
Market Cap: 504.7m EUR

Relative Value

The Relative Value of one IDIP stock under the Base Case scenario is hidden EUR. Compared to the current market price of 70.2 EUR, IDI SCA 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.

IDIP Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
28
vs Industry
6
Median 3Y
9.7
Median 5Y
5.3
Industry
3.3
Forward
14.9
vs History
17
vs Industry
55
Median 3Y
6.7
Median 5Y
4.5
Industry
15.6
Forward
6.6
vs History
7
vs Industry
Median 3Y
-16.9
Median 5Y
-19.8
Industry
10.2
vs History
17
vs Industry
7
Median 3Y
-7.7
Median 5Y
-9.4
Industry
12
vs History
22
vs Industry
63
Median 3Y
0.7
Median 5Y
0.6
Industry
1.4
vs History
28
vs Industry
7
Median 3Y
7.9
Median 5Y
3.8
Industry
5
Forward
12.2
vs History
28
vs Industry
6
Median 3Y
9.6
Median 5Y
4
Industry
7.4
vs History
17
vs Industry
62
Median 3Y
4.5
Median 5Y
4.2
Industry
14.2
Forward
299.6
vs History
17
vs Industry
59
Median 3Y
4.5
Median 5Y
4.2
Industry
14.9
Forward
5.1
vs History
7
vs Industry
Median 3Y
-15.7
Median 5Y
-17.1
Industry
12.7
vs History
7
vs Industry
Median 3Y
-14.6
Median 5Y
-16.8
Industry
13.6
vs History
15
vs Industry
56
Median 3Y
0.6
Median 5Y
0.5
Industry
1

Multiples Across Competitors

IDIP Competitors Multiples
IDI SCA 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
IDI SCA
PAR:IDIP
500.8m EUR 10 17.2 12.7 13.4
US
Blackstone Inc
NYSE:BX
192.3B USD 14.6 71 30.6 30.8
US
BlackRock Inc
NYSE:BLK
168.3B USD 7.4 27.6 19.9 22.4
US
KKR & Co Inc
NYSE:KKR
120B USD 6.7 53.1 376.3 376.3
CA
Brookfield Corp
NYSE:BN
107B USD 1.4 128.8 11.8 17.8
ZA
Ninety One Ltd
JSE:NY1
89.2B Zac 0 0 0 0
CA
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
121.1B CAD 24.7 43.5 46.6 47.3
CA
Brookfield Asset Management Inc
NYSE:BAM
87B USD 24.7 43.5 46.6 47.3
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
71.1B EUR 23.5 41.3 44.3 45
US
Bank of New York Mellon Corp
NYSE:BK
83B USD 4.2 16.6 77.9 0
LU
Reinet Investments SCA
JSE:RNI
80.6B Zac 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FR
IDI SCA
PAR:IDIP
Average EV/EBITDA: 74.1
12.7
-51%
N/A
US
Blackstone Inc
NYSE:BX
30.6
18%
1.7
US
BlackRock Inc
NYSE:BLK
19.9
19%
1
US
KKR & Co Inc
NYSE:KKR
376.3
134%
2.8
CA
Brookfield Corp
NYSE:BN
11.8
-22%
N/A
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
46.6
243%
0.2
CA
Brookfield Asset Management Inc
NYSE:BAM
46.6
243%
0.2
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
44.3
243%
0.2
US
Bank of New York Mellon Corp
NYSE:BK
77.9
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
FR
IDI SCA
PAR:IDIP
Average EV/EBIT: 75.1
13.4
72%
0.2
US
Blackstone Inc
NYSE:BX
30.8
22%
1.4
US
BlackRock Inc
NYSE:BLK
22.4
18%
1.2
US
KKR & Co Inc
NYSE:KKR
376.3
126%
3
CA
Brookfield Corp
NYSE:BN
17.8
-28%
N/A
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
47.3
237%
0.2
CA
Brookfield Asset Management Inc
NYSE:BAM
47.3
237%
0.2
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
45
237%
0.2
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