B

Black Pearl SA
WSE:BPC

Watchlist Manager
Black Pearl SA
WSE:BPC
Watchlist
Price: 0.109 PLN -6.84% Market Closed
Market Cap: 26.7m 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 0.109 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
84
vs Industry
13
Median 3Y
13
Median 5Y
180.6
Industry
3.3
vs History
vs Industry
23
Median 3Y
-6.8
Median 5Y
-41.1
Industry
15.6
vs History
vs Industry
0
Median 3Y
-472.7
Median 5Y
-396.8
Industry
10.2
vs History
vs Industry
0
Median 3Y
-539.7
Median 5Y
58.3
Industry
12
vs History
69
vs Industry
8
Median 3Y
4.8
Median 5Y
5.4
Industry
1.4
vs History
84
vs Industry
15
Median 3Y
13.2
Median 5Y
187.4
Industry
5
vs History
69
vs Industry
2
Median 3Y
217
Median 5Y
5 790.4
Industry
7.4
vs History
3
vs Industry
1
Median 3Y
31.9
Median 5Y
61.7
Industry
14.2
vs History
3
vs Industry
1
Median 3Y
32
Median 5Y
61.9
Industry
14.9
vs History
vs Industry
0
Median 3Y
-479.2
Median 5Y
-403
Industry
12.7
vs History
vs Industry
0
Median 3Y
-479.2
Median 5Y
-403
Industry
13.6
vs History
93
vs Industry
10
Median 3Y
3.2
Median 5Y
3.7
Industry
1

Multiples Across Competitors

BPC Competitors Multiples
Black Pearl 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
Black Pearl SA
WSE:BPC
26.7m PLN 3.1 -3 073.8 392.9 392.9
US
Blackstone Inc
NYSE:BX
192.3B USD 14.6 71 30.6 30.8
US
BlackRock Inc
NYSE:BLK
168.3B USD 7.4 27.6 19.9 22.4
US
KKR & Co Inc
NYSE:KKR
120B USD 6.7 53.1 376.3 376.3
CA
Brookfield Corp
NYSE:BN
107B USD 1.4 128.8 11.8 17.8
ZA
Ninety One Ltd
JSE:NY1
89.2B Zac 0 0 0 0
CA
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
121.1B CAD 24.7 43.5 46.6 47.3
CA
Brookfield Asset Management Inc
NYSE:BAM
87B USD 24.7 43.5 46.6 47.3
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
71.1B EUR 23.5 41.3 44.3 45
US
Bank of New York Mellon Corp
NYSE:BK
83B USD 4.2 16.6 77.9 0
LU
Reinet Investments SCA
JSE:RNI
80.6B Zac 0 0 0 0
P/E Multiple
Earnings Growth PEG
PL
B
Black Pearl SA
WSE:BPC
Average P/E: 53.2
Negative Multiple: -3 073.8
N/A N/A
US
Blackstone Inc
NYSE:BX
71
53%
1.3
US
BlackRock Inc
NYSE:BLK
27.6
15%
1.8
US
KKR & Co Inc
NYSE:KKR
53.1
33%
1.6
CA
Brookfield Corp
NYSE:BN
128.8
168%
0.8
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
43.5
87%
0.5
CA
Brookfield Asset Management Inc
NYSE:BAM
43.5
87%
0.5
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
41.3
87%
0.5
US
Bank of New York Mellon Corp
NYSE:BK
16.6
15%
1.1
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
PL
B
Black Pearl SA
WSE:BPC
Average EV/EBITDA: 116.3
392.9
N/A N/A
US
Blackstone Inc
NYSE:BX
30.6
18%
1.7
US
BlackRock Inc
NYSE:BLK
19.9
19%
1
US
KKR & Co Inc
NYSE:KKR
376.3
134%
2.8
CA
Brookfield Corp
NYSE:BN
11.8
-22%
N/A
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
46.6
243%
0.2
CA
Brookfield Asset Management Inc
NYSE:BAM
46.6
243%
0.2
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
44.3
243%
0.2
US
Bank of New York Mellon Corp
NYSE:BK
77.9
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
PL
B
Black Pearl SA
WSE:BPC
Average EV/EBIT: 122.5
392.9
N/A N/A
US
Blackstone Inc
NYSE:BX
30.8
22%
1.4
US
BlackRock Inc
NYSE:BLK
22.4
18%
1.2
US
KKR & Co Inc
NYSE:KKR
376.3
126%
3
CA
Brookfield Corp
NYSE:BN
17.8
-28%
N/A
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
47.3
237%
0.2
CA
Brookfield Asset Management Inc
NYSE:BAM
47.3
237%
0.2
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
45
237%
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