B

Black Pearl SA
WSE:BPC

Watchlist Manager
Black Pearl SA
WSE:BPC
Watchlist
Price: 0.142 PLN -2.07% Market Closed
Market Cap: 34.8m PLN

Relative Value

The Relative Value of one BPC stock under the Base Case scenario is hidden PLN. Compared to the current market price of 0.142 PLN, Black Pearl SA 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.

BPC Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
80
vs Industry
13
Median 3Y
161.4
Median 5Y
180.6
Industry
3.3
vs History
7
vs Industry
23
Median 3Y
-7.4
Median 5Y
-20.3
Industry
15.8
vs History
vs Industry
0
Median 3Y
-472.7
Median 5Y
-390.1
Industry
10.4
vs History
vs Industry
0
Median 3Y
-539.7
Median 5Y
75.4
Industry
13.1
vs History
61
vs Industry
8
Median 3Y
4.8
Median 5Y
5.5
Industry
1.3
vs History
80
vs Industry
15
Median 3Y
168.1
Median 5Y
187.4
Industry
4.9
vs History
79
vs Industry
2
Median 3Y
3 339.5
Median 5Y
5 790.4
Industry
7.2
vs History
12
vs Industry
1
Median 3Y
30.3
Median 5Y
36.3
Industry
14.2
vs History
12
vs Industry
1
Median 3Y
30.4
Median 5Y
36.4
Industry
14.6
vs History
vs Industry
0
Median 3Y
-479.2
Median 5Y
-316.9
Industry
12.4
vs History
vs Industry
0
Median 3Y
-479.2
Median 5Y
-316.9
Industry
13.4
vs History
85
vs Industry
10
Median 3Y
3.2
Median 5Y
4.2
Industry
1

Multiples Across Competitors

BPC Competitors Multiples
Black Pearl SA Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
PL
Black Pearl SA
WSE:BPC
34.8m PLN 4.5 176.9 179.1 179.1
US
Blackstone Inc
NYSE:BX
204.7B USD 16 80.5 33.4 33.6
US
BlackRock Inc
NYSE:BLK
171.1B USD 7.9 26.7 21.1 22.8
US
KKR & Co Inc
NYSE:KKR
129.7B USD 7.9 59.1 -941.4 -941.4
CA
Brookfield Corp
NYSE:BN
110.8B USD 1.4 248.5 11.5 17
CA
Brookfield Asset Management Inc
NYSE:BAM
98B USD 69 103.6 135.9 136.5
CA
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
134.5B CAD 69.1 103.6 135.9 136.5
ZA
Ninety One Ltd
JSE:NY1
82.2B Zac 0 0 0 0
LU
Reinet Investments SCA
JSE:RNI
72.9B Zac 0 0 0 0
US
Bank of New York Mellon Corp
NYSE:BK
69.7B USD 3.6 14.6 68.1 0
UK
3i Group PLC
LSE:III
42.2B GBP 8.2 8.4 8.6 8.6
P/E Multiple
Earnings Growth PEG
PL
B
Black Pearl SA
WSE:BPC
Average P/E: 91.3
176.9
N/A N/A
US
Blackstone Inc
NYSE:BX
80.5
54%
1.5
US
BlackRock Inc
NYSE:BLK
26.7
14%
1.9
US
KKR & Co Inc
NYSE:KKR
59.1
33%
1.8
CA
Brookfield Corp
NYSE:BN
248.5
167%
1.5
CA
Brookfield Asset Management Inc
NYSE:BAM
103.6
89%
1.2
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
103.6
89%
1.2
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
14.6
13%
1.1
UK
3i Group PLC
LSE:III
8.4
15%
0.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
PL
B
Black Pearl SA
WSE:BPC
Average EV/EBITDA: 74.2
179.1
N/A N/A
US
Blackstone Inc
NYSE:BX
33.4
20%
1.7
US
BlackRock Inc
NYSE:BLK
21.1
3%
7
US
KKR & Co Inc
NYSE:KKR
Negative Multiple: -941.4
124%
N/A
CA
Brookfield Corp
NYSE:BN
11.5
N/A N/A
CA
Brookfield Asset Management Inc
NYSE:BAM
135.9
236%
0.6
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
135.9
236%
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
68.1
N/A N/A
UK
3i Group PLC
LSE:III
8.6
20%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
PL
B
Black Pearl SA
WSE:BPC
Average EV/EBIT: 76.3
179.1
N/A N/A
US
Blackstone Inc
NYSE:BX
33.6
21%
1.6
US
BlackRock Inc
NYSE:BLK
22.8
4%
5.7
US
KKR & Co Inc
NYSE:KKR
Negative Multiple: -941.4
108%
N/A
CA
Brookfield Corp
NYSE:BN
17
-27%
N/A
CA
Brookfield Asset Management Inc
NYSE:BAM
136.5
235%
0.6
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
136.5
235%
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
UK
3i Group PLC
LSE:III
8.6
20%
0.4