Clairvest Group Inc
TSX:CVG

Watchlist Manager
Clairvest Group Inc Logo
Clairvest Group Inc
TSX:CVG
Watchlist
Price: 71.01 CAD Market Closed
Market Cap: 989.2m CAD

Relative Value

The Relative Value of one CVG stock under the Base Case scenario is hidden CAD. Compared to the current market price of 71.01 CAD, Clairvest Group Inc 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.

CVG Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
17
vs Industry
29
Median 3Y
8
Median 5Y
5.9
Industry
3.3
vs History
7
vs Industry
53
Median 3Y
8.2
Median 5Y
7.9
Industry
15.5
vs History
vs Industry
24
Median 3Y
12.4
Median 5Y
10.6
Industry
10.3
vs History
vs Industry
26
Median 3Y
12.7
Median 5Y
10.8
Industry
12.1
vs History
69
vs Industry
60
Median 3Y
0.9
Median 5Y
0.9
Industry
1.3
vs History
17
vs Industry
42
Median 3Y
6.6
Median 5Y
4.8
Industry
5
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
7.4
vs History
17
vs Industry
56
Median 3Y
7.8
Median 5Y
6.3
Industry
14.2
vs History
17
vs Industry
53
Median 3Y
7.9
Median 5Y
6.3
Industry
14.9
vs History
vs Industry
31
Median 3Y
10.2
Median 5Y
8
Industry
12.5
vs History
vs Industry
31
Median 3Y
10.4
Median 5Y
8
Industry
13.3
vs History
61
vs Industry
55
Median 3Y
0.7
Median 5Y
0.8
Industry
1

Multiples Across Competitors

CVG Competitors Multiples
Clairvest Group 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
Clairvest Group Inc
TSX:CVG
976.7m CAD 18.9 260 47.7 51.9
US
Blackstone Inc
NYSE:BX
184.9B USD 14 68.3 29.5 29.6
US
BlackRock Inc
NYSE:BLK
164.5B USD 7.2 27 19.5 21.9
US
KKR & Co Inc
NYSE:KKR
116.4B USD 6.5 51.5 367.3 367.3
CA
Brookfield Corp
NYSE:BN
101.7B USD 1.4 122.3 11.6 17.6
CA
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
118B CAD 24.1 43.4 45.1 45.4
ZA
Ninety One Ltd
JSE:NY1
85.2B Zac 0 0 0 0
CA
Brookfield Asset Management Inc
NYSE:BAM
85.5B USD 24.1 43.4 45.1 45.4
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
69.6B EUR 23 41.5 43.1 43.4
US
Bank of New York Mellon Corp
NYSE:BK
80.8B USD 4.1 16.1 76.6 0
LU
Reinet Investments SCA
JSE:RNI
79.1B Zac 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Clairvest Group Inc
TSX:CVG
Average EV/EBITDA: 76.1
47.7
N/A N/A
US
Blackstone Inc
NYSE:BX
29.5
18%
1.6
US
BlackRock Inc
NYSE:BLK
19.5
19%
1
US
KKR & Co Inc
NYSE:KKR
367.3
126%
2.9
CA
Brookfield Corp
NYSE:BN
11.6
-22%
N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
45.1
243%
0.2
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
CA
Brookfield Asset Management Inc
NYSE:BAM
45.1
243%
0.2
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
43.1
243%
0.2
US
Bank of New York Mellon Corp
NYSE:BK
76.6
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
CA
Clairvest Group Inc
TSX:CVG
Average EV/EBIT: 77.8
51.9
N/A N/A
US
Blackstone Inc
NYSE:BX
29.6
22%
1.3
US
BlackRock Inc
NYSE:BLK
21.9
18%
1.2
US
KKR & Co Inc
NYSE:KKR
367.3
108%
3.4
CA
Brookfield Corp
NYSE:BN
17.6
-28%
N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
45.4
240%
0.2
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
CA
Brookfield Asset Management Inc
NYSE:BAM
45.4
240%
0.2
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
43.4
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