Galaxy Digital Holdings Ltd
TSX:GLXY

Watchlist Manager
Galaxy Digital Holdings Ltd Logo
Galaxy Digital Holdings Ltd
TSX:GLXY
Watchlist
Price: 26.65 CAD -0.97%
Market Cap: 9.2B CAD

Relative Value

The Relative Value of one GLXY stock under the Base Case scenario is 13.47 CAD. Compared to the current market price of 26.65 CAD, Galaxy Digital Holdings Ltd is Overvalued by 49%.

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.

GLXY Relative Value
Base Case
13.47 CAD
Overvaluation 49%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
1
vs Industry
Median 3Y
0
Median 5Y
0
Industry
3.2
Forward
9.1
vs History
vs Industry
41
Median 3Y
-1.8
Median 5Y
7.1
Industry
15.5
Forward
33.2
vs History
15
vs Industry
Median 3Y
-31.1
Median 5Y
-61.5
Industry
10.3
vs History
vs Industry
Median 3Y
-53.8
Median 5Y
-64.9
Industry
12.9
vs History
33
vs Industry
10
Median 3Y
3.7
Median 5Y
4.4
Industry
1.3
vs History
1
vs Industry
Median 3Y
0
Median 5Y
0
Industry
4.8
Forward
9.1
vs History
1
vs Industry
Median 3Y
0
Median 5Y
0
Industry
7.1
vs History
vs Industry
100
Median 3Y
0
Median 5Y
-184 987
Industry
14.1
Forward
-184.9
vs History
vs Industry
100
Median 3Y
0
Median 5Y
-184 987
Industry
14.4
Forward
-48.8
vs History
15
vs Industry
Median 3Y
-30.9
Median 5Y
-61.5
Industry
12.5
vs History
15
vs Industry
Median 3Y
-30.9
Median 5Y
-61.5
Industry
13.4
vs History
33
vs Industry
10
Median 3Y
3.3
Median 5Y
4.2
Industry
1

Multiples Across Competitors

GLXY Competitors Multiples
Galaxy Digital Holdings Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Galaxy Digital Holdings Ltd
TSX:GLXY
9.2B CAD 0.5 -20.5 -51 -46.2
US
Blackstone Inc
NYSE:BX
190.1B USD 14.8 74.7 31.1 31.3
US
BlackRock Inc
NYSE:BLK
167.3B USD 8 26.5 20.2 21.6
US
KKR & Co Inc
NYSE:KKR
123.5B USD 7.5 56.1 -905.7 -905.7
CA
Brookfield Corp
NYSE:BN
102.7B USD 1.3 230.4 11.2 16.6
CA
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
123B CAD 63.4 95.1 124.9 125.5
CA
Brookfield Asset Management Inc
NYSE:BAM
89.9B USD 63 94.6 124.9 125.4
ZA
Ninety One Ltd
JSE:NY1
79.7B Zac 0 0 0 0
LU
Reinet Investments SCA
JSE:RNI
74.6B Zac 0 0 0 0
US
Bank of New York Mellon Corp
NYSE:BK
66.8B USD 3.5 14.7 63.9 0
MU
African Rainbow Capital Investments Ltd
JSE:AIL
61.5B Zac 0 0 0 0
P/E Multiple
Earnings Growth PEG
US
Galaxy Digital Holdings Ltd
TSX:GLXY
Average P/E: 84.6
Negative Multiple: -20.5
84%
N/A
US
Blackstone Inc
NYSE:BX
74.7
54%
1.4
US
BlackRock Inc
NYSE:BLK
26.5
12%
2.2
US
KKR & Co Inc
NYSE:KKR
56.1
33%
1.7
CA
Brookfield Corp
NYSE:BN
230.4
167%
1.4
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
95.1
90%
1.1
CA
Brookfield Asset Management Inc
NYSE:BAM
94.6
90%
1.1
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
14.7
13%
1.1
MU
A
African Rainbow Capital Investments Ltd
JSE:AIL
Not Available N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Galaxy Digital Holdings Ltd
TSX:GLXY
Average EV/EBITDA: 62.7
Negative Multiple: -51
N/A N/A
US
Blackstone Inc
NYSE:BX
31.1
20%
1.6
US
BlackRock Inc
NYSE:BLK
20.2
3%
6.7
US
KKR & Co Inc
NYSE:KKR
Negative Multiple: -905.7
124%
N/A
CA
Brookfield Corp
NYSE:BN
11.2
N/A N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
124.9
236%
0.5
CA
Brookfield Asset Management Inc
NYSE:BAM
124.9
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
63.9
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
US
Galaxy Digital Holdings Ltd
TSX:GLXY
Average EV/EBIT: 64.1
Negative Multiple: -46.2
N/A N/A
US
Blackstone Inc
NYSE:BX
31.3
21%
1.5
US
BlackRock Inc
NYSE:BLK
21.6
4%
5.4
US
KKR & Co Inc
NYSE:KKR
Negative Multiple: -905.7
108%
N/A
CA
Brookfield Corp
NYSE:BN
16.6
-27%
N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
125.5
235%
0.5
CA
Brookfield Asset Management Inc
NYSE:BAM
125.4
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