H

Heliad AG
SWB:A7A

Watchlist Manager
Heliad AG
SWB:A7A
Watchlist
Price: 15.1 EUR 1.34%
Market Cap: 189.4m EUR

Relative Value

The Relative Value of one A7A stock under the Base Case scenario is 3.33 EUR. Compared to the current market price of 15.1 EUR, Heliad AG is Overvalued by 78%.

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.

A7A Relative Value
Base Case
3.33 EUR
Overvaluation 78%
Relative Value
Price
H
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
11
vs Industry
Median 3Y
146.2
Median 5Y
99.2
Industry
3.2
Forward
187.5
vs History
25
vs Industry
Median 3Y
-7.2
Median 5Y
6.6
Industry
15.5
Forward
25.1
vs History
31
vs Industry
Median 3Y
57.6
Median 5Y
70.3
Industry
10.2
vs History
31
vs Industry
Median 3Y
64.4
Median 5Y
78.6
Industry
12.2
vs History
31
vs Industry
Median 3Y
2.2
Median 5Y
2.3
Industry
1.3
vs History
11
vs Industry
Median 3Y
151.3
Median 5Y
96.7
Industry
5
Forward
199.2
vs History
12
vs Industry
Median 3Y
160.5
Median 5Y
140.9
Industry
7.4
vs History
42
vs Industry
Median 3Y
56.6
Median 5Y
76.1
Industry
14.1
vs History
42
vs Industry
Median 3Y
62.2
Median 5Y
83.6
Industry
14.8
Forward
49.8
vs History
31
vs Industry
Median 3Y
60
Median 5Y
75
Industry
12.4
vs History
31
vs Industry
Median 3Y
61
Median 5Y
76.2
Industry
13.3
vs History
42
vs Industry
Median 3Y
2.1
Median 5Y
2.1
Industry
1

Multiples Across Competitors

A7A Competitors Multiples
Heliad AG Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
DE
Heliad AG
SWB:A7A
189.4m EUR 358 68.9 80 88
US
Blackstone Inc
NYSE:BX
189.3B USD 14.4 69.9 30.1 30.3
US
BlackRock Inc
NYSE:BLK
166.7B USD 7.3 27.3 19.7 22.2
US
KKR & Co Inc
NYSE:KKR
118.4B USD 6.6 52.4 372.3 372.3
CA
Brookfield Corp
NYSE:BN
100.5B USD 1.4 120.9 11.6 17.5
CA
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
119.8B CAD 24.6 44.2 45.9 46.2
CA
Brookfield Asset Management Inc
NYSE:BAM
85.9B USD 24.2 43.6 45.3 45.6
ZA
Ninety One Ltd
JSE:NY1
84.4B Zac 0 0 0 0
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
70.7B EUR 23.5 42.2 43.8 44.2
US
Bank of New York Mellon Corp
NYSE:BK
80.1B USD 4.1 16 76.2 0
LU
Reinet Investments SCA
JSE:RNI
78.1B Zac 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DE
H
Heliad AG
SWB:A7A
Average EV/EBITDA: 80.5
80
19%
4.2
US
Blackstone Inc
NYSE:BX
30.1
18%
1.7
US
BlackRock Inc
NYSE:BLK
19.7
19%
1
US
KKR & Co Inc
NYSE:KKR
372.3
126%
3
CA
Brookfield Corp
NYSE:BN
11.6
-22%
N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
45.9
243%
0.2
CA
Brookfield Asset Management Inc
NYSE:BAM
45.3
243%
0.2
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
43.8
243%
0.2
US
Bank of New York Mellon Corp
NYSE:BK
76.2
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
DE
H
Heliad AG
SWB:A7A
Average EV/EBIT: 83.3
88
21%
4.2
US
Blackstone Inc
NYSE:BX
30.3
22%
1.4
US
BlackRock Inc
NYSE:BLK
22.2
18%
1.2
US
KKR & Co Inc
NYSE:KKR
372.3
108%
3.4
CA
Brookfield Corp
NYSE:BN
17.5
-28%
N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
46.2
240%
0.2
CA
Brookfield Asset Management Inc
NYSE:BAM
45.6
240%
0.2
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
44.2
240%
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