Clarke Inc
TSX:CKI

Watchlist Manager
Clarke Inc Logo
Clarke Inc
TSX:CKI
Watchlist
Price: 21.69 CAD -0.05% Market Closed
Market Cap: CA$295.6m

Relative Value

The Relative Value of one CKI stock under the Base Case scenario is 28.62 CAD. Compared to the current market price of 21.69 CAD, Clarke Inc is Undervalued by 24%.

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.

CKI Relative Value
Base Case
28.62 CAD
Undervaluation 24%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

CKI Competitors Multiples
Clarke Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Clarke Inc
TSX:CKI
296.1m CAD 3.5 7.8 19.4 35.2
US
BlackRock Inc
NYSE:BLK
163.6B USD 6.8 29.5 20.4 23.1
US
Blackstone Inc
NYSE:BX
157.5B USD 10.9 52.3 23 23.1
CA
Brookfield Corp
NYSE:BN
101B USD 1.4 121.7 10.1 15.3
ZA
Ninety One Ltd
JSE:NY1
93.6B ZAR 6 27 -36.3 -39.2
US
KKR & Co Inc
NYSE:KKR
91.7B USD 5.1 40.8 306.8 306.8
US
Bank of New York Mellon Corp
NYSE:BK
85.2B USD 4.2 16 0 0
CA
Brookfield Asset Management Inc
NYSE:BAM
79.4B USD 22.4 39.4 42.3 43
CA
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
108.2B CAD 22.5 39.6 42.5 43.1
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
66.1B EUR 22.2 39 41.8 42.5
US
Ameriprise Financial Inc
NYSE:AMP
49.6B USD 2.6 13.9 13.6 13.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Clarke Inc
TSX:CKI
Average EV/EBITDA: 57.8
19.4
N/A N/A
US
BlackRock Inc
NYSE:BLK
20.4
24%
0.8
US
Blackstone Inc
NYSE:BX
23
18%
1.3
CA
Brookfield Corp
NYSE:BN
10.1
-22%
N/A
ZA
N
Ninety One Ltd
JSE:NY1
Negative Multiple: -36.3 N/A N/A
US
KKR & Co Inc
NYSE:KKR
306.8
126%
2.4
US
Bank of New York Mellon Corp
NYSE:BK
Not Available N/A N/A
CA
Brookfield Asset Management Inc
NYSE:BAM
42.3
243%
0.2
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
42.5
243%
0.2
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
41.8
243%
0.2
US
Ameriprise Financial Inc
NYSE:AMP
13.6
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Clarke Inc
TSX:CKI
Average EV/EBIT: 60.6
35.2
N/A N/A
US
BlackRock Inc
NYSE:BLK
23.1
17%
1.4
US
Blackstone Inc
NYSE:BX
23.1
8%
2.9
CA
Brookfield Corp
NYSE:BN
15.3
-28%
N/A
ZA
N
Ninety One Ltd
JSE:NY1
Negative Multiple: -39.2 N/A N/A
US
KKR & Co Inc
NYSE:KKR
306.8
111%
2.8
US
Bank of New York Mellon Corp
NYSE:BK
Not Available N/A N/A
CA
Brookfield Asset Management Inc
NYSE:BAM
43
236%
0.2
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
43.1
236%
0.2
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
42.5
236%
0.2
US
Ameriprise Financial Inc
NYSE:AMP
13.6
N/A N/A