Onex Corp
TSX:ONEX

Watchlist Manager
Onex Corp Logo
Onex Corp
TSX:ONEX
Watchlist
Price: 104.71 CAD 0.16% Market Closed
Market Cap: 7.4B CAD

Relative Value

The Relative Value of one ONEX stock under the Base Case scenario is 114.78 CAD. Compared to the current market price of 104.71 CAD, Onex Corp is Undervalued by 9%.

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.

ONEX Relative Value
Base Case
114.78 CAD
Undervaluation 9%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
25
vs Industry
21
Median 3Y
5.4
Median 5Y
4.8
Industry
3.1
vs History
23
vs Industry
29
Median 3Y
8.9
Median 5Y
7
Industry
14.8
Forward
3.7
vs History
33
vs Industry
11
Median 3Y
31.7
Median 5Y
15.2
Industry
9.9
vs History
47
vs Industry
39
Median 3Y
6.6
Median 5Y
6
Industry
12.3
vs History
52
vs Industry
71
Median 3Y
0.6
Median 5Y
0.6
Industry
1.3
vs History
26
vs Industry
14
Median 3Y
9.4
Median 5Y
8.2
Industry
4.8
vs History
vs Industry
9
Median 3Y
0
Median 5Y
0
Industry
7
vs History
30
vs Industry
21
Median 3Y
13
Median 5Y
11.6
Industry
13.9
vs History
30
vs Industry
17
Median 3Y
13.5
Median 5Y
12.1
Industry
14.2
vs History
33
vs Industry
8
Median 3Y
56.2
Median 5Y
23.1
Industry
12.1
vs History
33
vs Industry
7
Median 3Y
56.2
Median 5Y
23.1
Industry
13.2
vs History
49
vs Industry
51
Median 3Y
0.7
Median 5Y
0.7
Industry
0.9

Multiples Across Competitors

ONEX Competitors Multiples
Onex Corp Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Onex Corp
TSX:ONEX
7.4B CAD 6.9 11.5 18.3 19.2
US
Blackstone Inc
NYSE:BX
178.8B USD 13.9 70.3 29.4 29.5
US
BlackRock Inc
NYSE:BLK
153.4B USD 7.3 24.3 18.5 19.8
US
KKR & Co Inc
NYSE:KKR
111.8B USD 6.8 51 -837.5 -837.5
CA
Brookfield Corp
NYSE:BN
98.4B USD 1.2 220.7 11.1 16.4
CA
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
134.6B CAD 68 102 133.8 134.4
CA
Brookfield Asset Management Inc
NYSE:BAM
96.2B USD 67.8 101.7 133.5 134.1
ZA
Ninety One Ltd
JSE:NY1
68.7B Zac 0 0 0 0
LU
Reinet Investments SCA
JSE:RNI
68.6B Zac 0 0 0 0
US
Bank of New York Mellon Corp
NYSE:BK
64.4B USD 3.4 14.2 62.6 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
Onex Corp
TSX:ONEX
Average EV/EBITDA: 58.2
18.3
N/A N/A
US
Blackstone Inc
NYSE:BX
29.4
21%
1.4
US
BlackRock Inc
NYSE:BLK
18.5
3%
6.2
US
KKR & Co Inc
NYSE:KKR
Negative Multiple: -837.5
110%
N/A
CA
Brookfield Corp
NYSE:BN
11.1
N/A N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
133.8
237%
0.6
CA
Brookfield Asset Management Inc
NYSE:BAM
133.5
237%
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
62.6
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
Onex Corp
TSX:ONEX
Average EV/EBIT: 58.9
19.2
N/A N/A
US
Blackstone Inc
NYSE:BX
29.5
23%
1.3
US
BlackRock Inc
NYSE:BLK
19.8
4%
4.9
US
KKR & Co Inc
NYSE:KKR
Negative Multiple: -837.5
116%
N/A
CA
Brookfield Corp
NYSE:BN
16.4
-26%
N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
134.4
237%
0.6
CA
Brookfield Asset Management Inc
NYSE:BAM
134.1
237%
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
MU
A
African Rainbow Capital Investments Ltd
JSE:AIL
Not Available N/A N/A