Onex Corp
TSX:ONEX

Watchlist Manager
Onex Corp Logo
Onex Corp
TSX:ONEX
Watchlist
Price: 112.23 CAD -1.79% Market Closed
Market Cap: 7.7B CAD

Relative Value

The Relative Value of one ONEX stock under the Base Case scenario is hidden CAD. Compared to the current market price of 112.23 CAD, Onex Corp 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.

ONEX Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
23
vs Industry
21
Median 3Y
6.5
Median 5Y
5.2
Industry
3.2
vs History
23
vs Industry
29
Median 3Y
10.9
Median 5Y
7.7
Industry
15.5
Forward
4
vs History
31
vs Industry
11
Median 3Y
32.2
Median 5Y
21.1
Industry
10.2
vs History
47
vs Industry
39
Median 3Y
6.1
Median 5Y
6
Industry
12.2
vs History
38
vs Industry
71
Median 3Y
0.6
Median 5Y
0.6
Industry
1.3
vs History
23
vs Industry
14
Median 3Y
11.6
Median 5Y
8.4
Industry
5
vs History
vs Industry
9
Median 3Y
0
Median 5Y
0
Industry
7.4
vs History
23
vs Industry
21
Median 3Y
17.8
Median 5Y
12.2
Industry
14.1
vs History
26
vs Industry
17
Median 3Y
18.6
Median 5Y
12.7
Industry
14.8
vs History
31
vs Industry
8
Median 3Y
56.7
Median 5Y
32
Industry
12.4
vs History
31
vs Industry
7
Median 3Y
56.7
Median 5Y
32
Industry
13.3
vs History
38
vs Industry
51
Median 3Y
0.7
Median 5Y
0.7
Industry
1

Multiples Across Competitors

ONEX Competitors Multiples
Onex Corp 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
Onex Corp
TSX:ONEX
7.7B CAD 7.2 12.9 19.9 20.9
US
Blackstone Inc
NYSE:BX
184.4B USD 14 68.1 29.4 29.6
US
BlackRock Inc
NYSE:BLK
168.9B USD 7.4 27.7 20 22.5
US
KKR & Co Inc
NYSE:KKR
121.7B USD 6.8 53.9 380.6 380.6
CA
Brookfield Corp
NYSE:BN
102.5B USD 1.4 123.4 11.6 17.6
CA
Brookfield Asset Management Inc
NYSE:BAM
88.1B USD 24.9 44.7 46.4 46.8
CA
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
121.3B CAD 24.9 44.8 46.4 46.8
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
72.7B EUR 24.1 43.4 45 45.4
ZA
Ninety One Ltd
JSE:NY1
84B Zac 0 0 0 0
US
Bank of New York Mellon Corp
NYSE:BK
81.6B USD 4.1 16.3 77 0
LU
Reinet Investments SCA
JSE:RNI
77.5B Zac 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Onex Corp
TSX:ONEX
Average EV/EBITDA: 75.2
19.9
N/A N/A
US
Blackstone Inc
NYSE:BX
29.4
18%
1.6
US
BlackRock Inc
NYSE:BLK
20
19%
1.1
US
KKR & Co Inc
NYSE:KKR
380.6
126%
3
CA
Brookfield Corp
NYSE:BN
11.6
-22%
N/A
CA
Brookfield Asset Management Inc
NYSE:BAM
46.4
243%
0.2
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
46.4
243%
0.2
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
45
243%
0.2
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
US
Bank of New York Mellon Corp
NYSE:BK
77
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
Onex Corp
TSX:ONEX
Average EV/EBIT: 76.3
20.9
N/A N/A
US
Blackstone Inc
NYSE:BX
29.6
22%
1.3
US
BlackRock Inc
NYSE:BLK
22.5
18%
1.3
US
KKR & Co Inc
NYSE:KKR
380.6
108%
3.5
CA
Brookfield Corp
NYSE:BN
17.6
-28%
N/A
CA
Brookfield Asset Management Inc
NYSE:BAM
46.8
240%
0.2
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
46.8
240%
0.2
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
45.4
240%
0.2
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
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A