Crown Capital Partners Inc
TSX:CRWN

Watchlist Manager
Crown Capital Partners Inc Logo
Crown Capital Partners Inc
TSX:CRWN
Watchlist
Price: 0.93 CAD Market Closed
Market Cap: 5.3m CAD

Relative Value

The Relative Value of one CRWN stock under the Base Case scenario is 18.51 CAD. Compared to the current market price of 0.93 CAD, Crown Capital Partners Inc is Undervalued by 95%.

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.

CRWN Relative Value
Base Case
18.51 CAD
Undervaluation 95%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
vs Industry
93
Median 3Y
0.5
Median 5Y
1
Industry
3.1
Forward
0.1
vs History
vs Industry
Median 3Y
-4.6
Median 5Y
-4.4
Industry
14.9
Forward
1.3
vs History
84
vs Industry
55
Median 3Y
1.5
Median 5Y
3
Industry
10
vs History
vs Industry
49
Median 3Y
3.4
Median 5Y
1.8
Industry
12.5
vs History
42
vs Industry
79
Median 3Y
0.8
Median 5Y
0.8
Industry
1.3
vs History
87
vs Industry
85
Median 3Y
0.9
Median 5Y
1.5
Industry
4.7
Forward
0.4
vs History
85
vs Industry
83
Median 3Y
2.4
Median 5Y
2.8
Industry
6.9
vs History
55
vs Industry
67
Median 3Y
11.2
Median 5Y
9.1
Industry
13.8
Forward
2.3
vs History
vs Industry
3
Median 3Y
-4.5
Median 5Y
6.1
Industry
14
vs History
76
vs Industry
54
Median 3Y
2.3
Median 5Y
7
Industry
12.1
vs History
71
vs Industry
51
Median 3Y
3
Median 5Y
7.7
Industry
13.2
vs History
77
vs Industry
85
Median 3Y
0.4
Median 5Y
0.4
Industry
0.9

Multiples Across Competitors

CRWN Competitors Multiples
Crown Capital Partners Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Crown Capital Partners Inc
TSX:CRWN
5.3m CAD 0.1 -0.2 7 -5.2
US
Blackstone Inc
NYSE:BX
167B USD 13 65.7 27.5 27.7
US
BlackRock Inc
NYSE:BLK
151B USD 7.2 23.9 18.2 19.5
US
KKR & Co Inc
NYSE:KKR
108.9B USD 6.6 49.6 -820.5 -820.5
CA
Brookfield Corp
NYSE:BN
97.1B USD 1.2 217.6 11 16.3
CA
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
120.5B CAD 61.8 92.7 121.8 122.4
CA
Brookfield Asset Management Inc
NYSE:BAM
87.6B USD 61.8 92.6 121.7 122.2
ZA
Ninety One Ltd
JSE:NY1
78.4B Zac 0 0 0 0
LU
Reinet Investments SCA
JSE:RNI
66.3B Zac 0 0 0 0
US
Bank of New York Mellon Corp
NYSE:BK
65.5B USD 3.5 14.5 63.2 0
MU
African Rainbow Capital Investments Ltd
JSE:AIL
61.5B Zac 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Crown Capital Partners Inc
TSX:CRWN
Average EV/EBITDA: 52.9
7
N/A N/A
US
Blackstone Inc
NYSE:BX
27.5
20%
1.4
US
BlackRock Inc
NYSE:BLK
18.2
3%
6.1
US
KKR & Co Inc
NYSE:KKR
Negative Multiple: -820.5
124%
N/A
CA
Brookfield Corp
NYSE:BN
11
N/A N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
121.8
236%
0.5
CA
Brookfield Asset Management Inc
NYSE:BAM
121.7
236%
0.5
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A
US
Bank of New York Mellon Corp
NYSE:BK
63.2
N/A N/A
MU
A
African Rainbow Capital Investments Ltd
JSE:AIL
Not Available N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Crown Capital Partners Inc
TSX:CRWN
Average EV/EBIT: 61.6
Negative Multiple: -5.2
N/A N/A
US
Blackstone Inc
NYSE:BX
27.7
21%
1.3
US
BlackRock Inc
NYSE:BLK
19.5
4%
4.9
US
KKR & Co Inc
NYSE:KKR
Negative Multiple: -820.5
108%
N/A
CA
Brookfield Corp
NYSE:BN
16.3
-27%
N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
122.4
235%
0.5
CA
Brookfield Asset Management Inc
NYSE:BAM
122.2
235%
0.5
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A
US
Bank of New York Mellon Corp
NYSE:BK
Not Available N/A N/A
MU
A
African Rainbow Capital Investments Ltd
JSE:AIL
Not Available N/A N/A