G

Guardian Capital Group Ltd
TSX:GCG

Watchlist Manager
Guardian Capital Group Ltd
TSX:GCG
Watchlist
Price: 44 CAD Market Closed
Market Cap: 1.1B CAD

Relative Value

The Relative Value of one GCG stock under the Base Case scenario is 57.53 CAD. Compared to the current market price of 44 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 Relative Value
Base Case
57.53 CAD
Undervaluation 24%
Relative Value
Price
G
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
74
vs Industry
44
Median 3Y
3.5
Median 5Y
3.5
Industry
3.2
Forward
2.6
vs History
15
vs Industry
43
Median 3Y
9.6
Median 5Y
4.4
Industry
15.5
Forward
24.5
vs History
3
vs Industry
27
Median 3Y
13.3
Median 5Y
12.1
Industry
10.3
vs History
1
vs Industry
25
Median 3Y
13.6
Median 5Y
12.8
Industry
12.9
vs History
92
vs Industry
61
Median 3Y
0.9
Median 5Y
1
Industry
1.3
vs History
73
vs Industry
53
Median 3Y
3.4
Median 5Y
3.3
Industry
4.8
Forward
2.5
vs History
82
vs Industry
59
Median 3Y
4.1
Median 5Y
4
Industry
7.1
vs History
14
vs Industry
31
Median 3Y
17
Median 5Y
14.6
Industry
14.1
Forward
20.8
vs History
7
vs Industry
20
Median 3Y
23.5
Median 5Y
17
Industry
14.4
Forward
33.5
vs History
6
vs Industry
30
Median 3Y
13.2
Median 5Y
11.5
Industry
12.5
vs History
3
vs Industry
29
Median 3Y
14.6
Median 5Y
12.4
Industry
13.4
vs History
92
vs Industry
56
Median 3Y
0.7
Median 5Y
0.8
Industry
1

Multiples Across Competitors

GCG Competitors Multiples
Guardian Capital Group Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Guardian Capital Group Ltd
TSX:GCG
1B CAD 2.9 14.5 18.6 29.8
US
Blackstone Inc
NYSE:BX
188.2B USD 14.7 74 30.8 31
US
BlackRock Inc
NYSE:BLK
167.7B USD 8 26.6 20.2 21.6
US
KKR & Co Inc
NYSE:KKR
123.1B USD 7.5 56.1 -903.2 -903.2
CA
Brookfield Corp
NYSE:BN
105.9B USD 1.3 237.5 11.3 16.8
CA
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
124.5B CAD 64.5 96.7 127 127.5
CA
Brookfield Asset Management Inc
NYSE:BAM
91.6B USD 64.6 96.8 127.2 127.7
LU
Reinet Investments SCA
JSE:RNI
74.1B Zac 0 0 0 0
ZA
Ninety One Ltd
JSE:NY1
79.6B Zac 0 0 0 0
US
Bank of New York Mellon Corp
NYSE:BK
66.1B USD 3.5 14.6 63.5 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
G
Guardian Capital Group Ltd
TSX:GCG
Average EV/EBITDA: 57
18.6
11%
1.7
US
Blackstone Inc
NYSE:BX
30.8
20%
1.5
US
BlackRock Inc
NYSE:BLK
20.2
3%
6.7
US
KKR & Co Inc
NYSE:KKR
Negative Multiple: -903.2
124%
N/A
CA
Brookfield Corp
NYSE:BN
11.3
N/A N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
127
236%
0.5
CA
Brookfield Asset Management Inc
NYSE:BAM
127.2
236%
0.5
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
US
Bank of New York Mellon Corp
NYSE:BK
63.5
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
G
Guardian Capital Group Ltd
TSX:GCG
Average EV/EBIT: 59.1
29.8
10%
3
US
Blackstone Inc
NYSE:BX
31
21%
1.5
US
BlackRock Inc
NYSE:BLK
21.6
4%
5.4
US
KKR & Co Inc
NYSE:KKR
Negative Multiple: -903.2
108%
N/A
CA
Brookfield Corp
NYSE:BN
16.8
-27%
N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
127.5
235%
0.5
CA
Brookfield Asset Management Inc
NYSE:BAM
127.7
235%
0.5
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A
ZA
N
Ninety One Ltd
JSE:NY1
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