Wilmington Capital Management Inc
TSX:WCM.A

Watchlist Manager
Wilmington Capital Management Inc Logo
Wilmington Capital Management Inc
TSX:WCM.A
Watchlist
Price: 2.4 CAD Market Closed
Market Cap: 30m CAD

Relative Value

The Relative Value of one WCM.A stock under the Base Case scenario is hidden CAD. Compared to the current market price of 2.4 CAD, Wilmington Capital Management Inc 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.

WCM.A Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
1
vs Industry
17
Median 3Y
9.6
Median 5Y
10.6
Industry
3.3
vs History
vs Industry
17
Median 3Y
9.6
Median 5Y
13.8
Industry
15.5
vs History
vs Industry
1
Median 3Y
-10.8
Median 5Y
-10.5
Industry
10.3
vs History
vs Industry
0
Median 3Y
-6.7
Median 5Y
-8.4
Industry
12.1
vs History
9
vs Industry
64
Median 3Y
0.8
Median 5Y
0.4
Industry
1.3
vs History
vs Industry
78
Median 3Y
-0.4
Median 5Y
-2.9
Industry
5
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
7.4
vs History
53
vs Industry
38
Median 3Y
1.9
Median 5Y
1.7
Industry
14.2
vs History
58
vs Industry
43
Median 3Y
1.9
Median 5Y
1.8
Industry
14.9
vs History
60
vs Industry
52
Median 3Y
1.7
Median 5Y
3
Industry
12.5
vs History
55
vs Industry
51
Median 3Y
1.1
Median 5Y
2.1
Industry
13.3
vs History
vs Industry
85
Median 3Y
-0
Median 5Y
-0.5
Industry
1

Multiples Across Competitors

WCM.A Competitors Multiples
Wilmington Capital Management Inc 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
Wilmington Capital Management Inc
TSX:WCM.A
30m CAD 19.7 -20.6 1.9 1.9
US
Blackstone Inc
NYSE:BX
190.1B USD 14.4 70.2 30.3 30.4
US
BlackRock Inc
NYSE:BLK
168.8B USD 7.4 27.7 20 22.5
US
KKR & Co Inc
NYSE:KKR
117.1B USD 6.5 51.8 369.1 369.1
CA
Brookfield Corp
NYSE:BN
103.7B USD 1.4 124.8 11.7 17.7
CA
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
120B CAD 24.6 44.3 46 46.4
CA
Brookfield Asset Management Inc
NYSE:BAM
87.2B USD 24.6 44.3 46 46.3
ZA
Ninety One Ltd
JSE:NY1
86.2B Zac 0 0 0 0
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
69.6B EUR 23.1 41.6 43.3 43.6
US
Bank of New York Mellon Corp
NYSE:BK
81.8B USD 4.1 16.3 77.1 0
LU
Reinet Investments SCA
JSE:RNI
79.6B Zac 0 0 0 0
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Wilmington Capital Management Inc
TSX:WCM.A
Average EV/EBIT: 72.2
1.9
N/A N/A
US
Blackstone Inc
NYSE:BX
30.4
22%
1.4
US
BlackRock Inc
NYSE:BLK
22.5
18%
1.2
US
KKR & Co Inc
NYSE:KKR
369.1
108%
3.4
CA
Brookfield Corp
NYSE:BN
17.7
-28%
N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
46.4
240%
0.2
CA
Brookfield Asset Management Inc
NYSE:BAM
46.3
240%
0.2
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
43.6
240%
0.2
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