H

Heliad AG
SWB:A7A

Watchlist Manager
Heliad AG
SWB:A7A
Watchlist
Price: 15.6 EUR 1.3% Market Closed
Market Cap: €195.7m

Relative Value

The Relative Value of one A7A stock under the Base Case scenario is hidden EUR. Compared to the current market price of 15.6 EUR, Heliad AG 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.

A7A Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

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
193.2m EUR 369.9 71.2 82.5 90.8
US
Blackstone Inc
NYSE:BX
183B USD 13.9 67.7 29.2 29.4
US
BlackRock Inc
NYSE:BLK
174.7B USD 7.2 31.5 21.7 24.6
US
KKR & Co Inc
NYSE:KKR
108.3B USD 6 48 347.4 347.4
CA
Brookfield Corp
NYSE:BN
105.2B USD 1.4 126.5 11.7 17.7
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
70.9B EUR 23.1 40.6 51.2 52
CA
Brookfield Asset Management Inc
NYSE:BAM
82.5B USD 23.5 41.2 44.2 44.9
CA
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
114.3B CAD 23.4 41 31.8 32.3
US
Bank of New York Mellon Corp
NYSE:BK
81.1B USD 4 15.3 0 0
SE
EQT AB
STO:EQT
436.9B SEK 15.3 49.1 2.2 3
US
Ameriprise Financial Inc
NYSE:AMP
45.8B USD 2.5 12.6 13.4 13.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DE
H
Heliad AG
SWB:A7A
Average EV/EBITDA: 63.5
82.5
19%
4.3
US
Blackstone Inc
NYSE:BX
29.2
18%
1.6
US
BlackRock Inc
NYSE:BLK
21.7
24%
0.9
US
KKR & Co Inc
NYSE:KKR
347.4
126%
2.8
CA
Brookfield Corp
NYSE:BN
11.7
-22%
N/A
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
51.2
243%
0.2
CA
Brookfield Asset Management Inc
NYSE:BAM
44.2
243%
0.2
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
31.8
243%
0.1
US
Bank of New York Mellon Corp
NYSE:BK
Not Available N/A N/A
SE
EQT AB
STO:EQT
2.2
16%
0.1
US
Ameriprise Financial Inc
NYSE:AMP
13.4
5%
2.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DE
H
Heliad AG
SWB:A7A
Average EV/EBIT: 65.6
90.8
21%
4.3
US
Blackstone Inc
NYSE:BX
29.4
22%
1.3
US
BlackRock Inc
NYSE:BLK
24.6
17%
1.4
US
KKR & Co Inc
NYSE:KKR
347.4
111%
3.1
CA
Brookfield Corp
NYSE:BN
17.7
-28%
N/A
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
52
236%
0.2
CA
Brookfield Asset Management Inc
NYSE:BAM
44.9
236%
0.2
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
32.3
236%
0.1
US
Bank of New York Mellon Corp
NYSE:BK
Not Available N/A N/A
SE
EQT AB
STO:EQT
3
26%
0.1
US
Ameriprise Financial Inc
NYSE:AMP
13.4
1%
13.4