A

Athanase Innovation AB
STO:ATIN

Watchlist Manager
Athanase Innovation AB
STO:ATIN
Watchlist
Price: 13.4 SEK
Market Cap: kr258.6m

Relative Value

The Relative Value of one ATIN stock under the Base Case scenario is 14.12 SEK. Compared to the current market price of 13.4 SEK, Athanase Innovation AB is Undervalued by 5%.

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.

ATIN Relative Value
Base Case
14.12 SEK
Undervaluation 5%
Relative Value
Price
A
Worst Case
Base Case
Best Case

Multiples Across Competitors

ATIN Competitors Multiples
Athanase Innovation AB Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
SE
Athanase Innovation AB
STO:ATIN
258.6m SEK 5.2 -5.1 -0 -0
US
Blackstone Inc
NYSE:BX
183.9B USD 14 67.9 29.3 29.5
US
BlackRock Inc
NYSE:BLK
175.5B USD 7.2 31.6 21.8 24.7
US
KKR & Co Inc
NYSE:KKR
105.4B USD 5.9 46.8 340.4 340.4
CA
Brookfield Corp
NYSE:BN
105.3B USD 1.4 126.7 11.7 17.7
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
69.8B EUR 22.8 40.1 50.7 51.5
CA
Brookfield Asset Management Inc
NYSE:BAM
82B USD 23.5 41.3 44.2 45
US
Bank of New York Mellon Corp
NYSE:BK
81.8B USD 4.1 15.4 0 0
CA
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
111.8B CAD 23.2 40.7 31.6 32.1
SE
EQT AB
STO:EQT
420.7B SEK 15.2 55 2.3 3.1
US
Ameriprise Financial Inc
NYSE:AMP
46.5B USD 2.5 12.8 13.5 13.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
A
Athanase Innovation AB
STO:ATIN
Average EV/EBITDA: 60.6
Negative Multiple: -0
N/A N/A
US
Blackstone Inc
NYSE:BX
29.3
18%
1.6
US
BlackRock Inc
NYSE:BLK
21.8
24%
0.9
US
KKR & Co Inc
NYSE:KKR
340.4
126%
2.7
CA
Brookfield Corp
NYSE:BN
11.7
-22%
N/A
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
50.7
243%
0.2
CA
Brookfield Asset Management Inc
NYSE:BAM
44.2
243%
0.2
US
Bank of New York Mellon Corp
NYSE:BK
Not Available N/A N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
31.6
243%
0.1
SE
EQT AB
STO:EQT
2.3
21%
0.1
US
Ameriprise Financial Inc
NYSE:AMP
13.5
5%
2.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
A
Athanase Innovation AB
STO:ATIN
Average EV/EBIT: 61.9
Negative Multiple: -0
N/A N/A
US
Blackstone Inc
NYSE:BX
29.5
22%
1.3
US
BlackRock Inc
NYSE:BLK
24.7
17%
1.5
US
KKR & Co Inc
NYSE:KKR
340.4
111%
3.1
CA
Brookfield Corp
NYSE:BN
17.7
-28%
N/A
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
51.5
236%
0.2
CA
Brookfield Asset Management Inc
NYSE:BAM
45
236%
0.2
US
Bank of New York Mellon Corp
NYSE:BK
Not Available N/A N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
32.1
236%
0.1
SE
EQT AB
STO:EQT
3.1
36%
0.1
US
Ameriprise Financial Inc
NYSE:AMP
13.5
1%
13.5