G

Guardian Capital Group Ltd
TSX:GCG.A

Watchlist Manager
Guardian Capital Group Ltd
TSX:GCG.A
Watchlist
Price: 41.71 CAD 0.14% Market Closed
Market Cap: 1B CAD

Relative Value

The Relative Value of one GCG.A stock under the Base Case scenario is 55 CAD. Compared to the current market price of 41.71 CAD, Guardian Capital Group Ltd 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.

GCG.A Relative Value
Base Case
55 CAD
Undervaluation 24%
Relative Value
Price
G
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
77
vs Industry
44
Median 3Y
3.5
Median 5Y
3.5
Industry
3.3
Forward
2.6
vs History
17
vs Industry
43
Median 3Y
9.6
Median 5Y
4.4
Industry
15.8
Forward
24.2
vs History
4
vs Industry
27
Median 3Y
13.3
Median 5Y
12.1
Industry
10.4
vs History
3
vs Industry
25
Median 3Y
13.6
Median 5Y
12.8
Industry
13.1
vs History
95
vs Industry
61
Median 3Y
0.9
Median 5Y
1
Industry
1.3
vs History
77
vs Industry
53
Median 3Y
3.4
Median 5Y
3.3
Industry
4.9
Forward
2.5
vs History
87
vs Industry
59
Median 3Y
4.1
Median 5Y
4
Industry
7.2
vs History
19
vs Industry
31
Median 3Y
17
Median 5Y
14.6
Industry
14.2
Forward
20.5
vs History
9
vs Industry
20
Median 3Y
23.5
Median 5Y
17
Industry
14.6
Forward
33.1
vs History
7
vs Industry
30
Median 3Y
13.2
Median 5Y
11.5
Industry
12.4
vs History
4
vs Industry
29
Median 3Y
14.6
Median 5Y
12.4
Industry
13.4
vs History
95
vs Industry
56
Median 3Y
0.7
Median 5Y
0.8
Industry
1

Multiples Across Competitors

GCG.A Competitors Multiples
Guardian Capital Group Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Guardian Capital Group Ltd
TSX:GCG.A
1B CAD 2.9 14.3 18.4 29.4
US
Blackstone Inc
NYSE:BX
204.7B USD 16 80.5 33.4 33.6
US
BlackRock Inc
NYSE:BLK
171.1B USD 7.9 26.7 21.1 22.8
US
KKR & Co Inc
NYSE:KKR
129.7B USD 7.9 59.1 -941.4 -941.4
CA
Brookfield Corp
NYSE:BN
110.8B USD 1.4 248.5 11.5 17
CA
Brookfield Asset Management Inc
NYSE:BAM
98B USD 69 103.6 135.9 136.5
CA
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
134.5B CAD 69.1 103.6 135.9 136.5
ZA
Ninety One Ltd
JSE:NY1
82.2B Zac 0 0 0 0
LU
Reinet Investments SCA
JSE:RNI
72.9B Zac 0 0 0 0
US
Bank of New York Mellon Corp
NYSE:BK
69.7B USD 3.6 14.6 68.1 0
UK
3i Group PLC
LSE:III
42.2B GBP 8.2 8.4 8.6 8.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
G
Guardian Capital Group Ltd
TSX:GCG.A
Average EV/EBITDA: 54.1
18.4
11%
1.7
US
Blackstone Inc
NYSE:BX
33.4
20%
1.7
US
BlackRock Inc
NYSE:BLK
21.1
3%
7
US
KKR & Co Inc
NYSE:KKR
Negative Multiple: -941.4
124%
N/A
CA
Brookfield Corp
NYSE:BN
11.5
N/A N/A
CA
Brookfield Asset Management Inc
NYSE:BAM
135.9
236%
0.6
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
135.9
236%
0.6
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
68.1
N/A N/A
UK
3i Group PLC
LSE:III
8.6
20%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
G
Guardian Capital Group Ltd
TSX:GCG.A
Average EV/EBIT: 54.9
29.4
10%
2.9
US
Blackstone Inc
NYSE:BX
33.6
21%
1.6
US
BlackRock Inc
NYSE:BLK
22.8
4%
5.7
US
KKR & Co Inc
NYSE:KKR
Negative Multiple: -941.4
108%
N/A
CA
Brookfield Corp
NYSE:BN
17
-27%
N/A
CA
Brookfield Asset Management Inc
NYSE:BAM
136.5
235%
0.6
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
136.5
235%
0.6
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
UK
3i Group PLC
LSE:III
8.6
20%
0.4