B

BBI Development SA
WSE:BBD

Watchlist Manager
BBI Development SA
WSE:BBD
Watchlist
Price: 5.25 PLN -2.78% Market Closed
Market Cap: 53.2m PLN

Relative Value

The Relative Value of one BBD stock under the Base Case scenario is 7.16 PLN. Compared to the current market price of 5.25 PLN, BBI Development SA is Undervalued by 27%.

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.

BBD Relative Value
Base Case
7.16 PLN
Undervaluation 27%
Relative Value
Price
B
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
39
vs Industry
36
Median 3Y
2.5
Median 5Y
2.5
Industry
3.3
vs History
9
vs Industry
61
Median 3Y
1.9
Median 5Y
0.9
Industry
15.7
vs History
42
vs Industry
32
Median 3Y
-3
Median 5Y
3.7
Industry
10.2
vs History
41
vs Industry
10
Median 3Y
2
Median 5Y
1.9
Industry
12
vs History
50
vs Industry
80
Median 3Y
0.3
Median 5Y
0.3
Industry
1.4
vs History
9
vs Industry
58
Median 3Y
2.2
Median 5Y
2.2
Industry
5.1
vs History
7
vs Industry
38
Median 3Y
5.1
Median 5Y
5.1
Industry
7.4
vs History
28
vs Industry
25
Median 3Y
4.2
Median 5Y
-0.6
Industry
14.2
vs History
28
vs Industry
23
Median 3Y
4.2
Median 5Y
-0.6
Industry
14.9
vs History
28
vs Industry
39
Median 3Y
-2.9
Median 5Y
1.1
Industry
12.6
vs History
28
vs Industry
37
Median 3Y
-2.9
Median 5Y
1.1
Industry
13.4
vs History
15
vs Industry
78
Median 3Y
0.2
Median 5Y
0.2
Industry
1

Multiples Across Competitors

BBD Competitors Multiples
BBI Development SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
PL
BBI Development SA
WSE:BBD
53.1m PLN 2.5 40.8 4.8 4.8
US
Blackstone Inc
NYSE:BX
199.4B USD 15.1 73.7 31.7 31.9
US
BlackRock Inc
NYSE:BLK
180.4B USD 7.5 32.5 22.4 25.4
US
KKR & Co Inc
NYSE:KKR
117.1B USD 6.5 51.8 369.1 369.1
CA
Brookfield Corp
NYSE:BN
106.3B USD 1.4 128 11.7 17.8
ZA
Ninety One Ltd
JSE:NY1
95.4B Zac 0 0 0 0
CA
Brookfield Asset Management Inc
NYSE:BAM
85.1B USD 24.2 42.5 45.6 46.3
US
Bank of New York Mellon Corp
NYSE:BK
83.5B USD 4.2 15.7 79.2 0
CA
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
118.4B CAD 24.2 42.5 45.6 46.3
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
74.1B EUR 24.4 43 46 46.8
LU
Reinet Investments SCA
JSE:RNI
82.2B Zac 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
PL
B
BBI Development SA
WSE:BBD
Average EV/EBITDA: 72.9
4.8
N/A N/A
US
Blackstone Inc
NYSE:BX
31.7
18%
1.8
US
BlackRock Inc
NYSE:BLK
22.4
19%
1.2
US
KKR & Co Inc
NYSE:KKR
369.1
134%
2.8
CA
Brookfield Corp
NYSE:BN
11.7
-22%
N/A
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
CA
Brookfield Asset Management Inc
NYSE:BAM
45.6
243%
0.2
US
Bank of New York Mellon Corp
NYSE:BK
79.2
N/A N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
45.6
243%
0.2
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
46
243%
0.2
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
PL
B
BBI Development SA
WSE:BBD
Average EV/EBIT: 73.5
4.8
N/A N/A
US
Blackstone Inc
NYSE:BX
31.9
22%
1.4
US
BlackRock Inc
NYSE:BLK
25.4
22%
1.2
US
KKR & Co Inc
NYSE:KKR
369.1
126%
2.9
CA
Brookfield Corp
NYSE:BN
17.8
-28%
N/A
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
CA
Brookfield Asset Management Inc
NYSE:BAM
46.3
237%
0.2
US
Bank of New York Mellon Corp
NYSE:BK
Not Available N/A N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
46.3
237%
0.2
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
46.8
237%
0.2
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A