O

One SA
WSE:FMG

Watchlist Manager
One SA
WSE:FMG
Watchlist
Price: 65 PLN -2.99% Market Closed
Market Cap: 22.1m PLN

Relative Value

The Relative Value of one FMG stock under the Base Case scenario is hidden PLN. Compared to the current market price of 65 PLN, One 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.

FMG Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
50
vs Industry
91
Median 3Y
0.2
Median 5Y
0.2
Industry
3.3
vs History
20
vs Industry
64
Median 3Y
2.5
Median 5Y
1.5
Industry
15.5
vs History
50
vs Industry
25
Median 3Y
1.6
Median 5Y
1.4
Industry
10.3
vs History
vs Industry
37
Median 3Y
-0.4
Median 5Y
-0.2
Industry
12.2
vs History
53
vs Industry
70
Median 3Y
0.4
Median 5Y
0.4
Industry
1.3
vs History
49
vs Industry
83
Median 3Y
0.3
Median 5Y
0.2
Industry
5
vs History
vs Industry
79
Median 3Y
1
Median 5Y
1
Industry
7.4
vs History
38
vs Industry
65
Median 3Y
1.6
Median 5Y
0.7
Industry
14.3
vs History
36
vs Industry
59
Median 3Y
2.2
Median 5Y
0.8
Industry
14.9
vs History
47
vs Industry
25
Median 3Y
2.2
Median 5Y
1.3
Industry
12.5
vs History
39
vs Industry
13
Median 3Y
2.2
Median 5Y
0.9
Industry
13.4
vs History
42
vs Industry
67
Median 3Y
0.4
Median 5Y
0.2
Industry
1

Multiples Across Competitors

FMG Competitors Multiples
One 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
One SA
WSE:FMG
22.3m PLN 0.2 2.6 1.2 1.6
US
Blackstone Inc
NYSE:BX
187.4B USD 14.2 69.2 29.8 30
US
BlackRock Inc
NYSE:BLK
166.8B USD 7.3 27.4 19.7 22.2
US
KKR & Co Inc
NYSE:KKR
116.6B USD 6.5 51.6 367.8 367.8
CA
Brookfield Corp
NYSE:BN
105.8B USD 1.4 127.3 11.7 17.8
ZA
Ninety One Ltd
JSE:NY1
88.4B Zac 0 0 0 0
CA
Brookfield Asset Management Inc
NYSE:BAM
85.6B USD 24.4 42.8 45.9 46.6
CA
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
118.6B CAD 24.3 42.8 45.8 46.6
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
73B EUR 24.2 42.6 45.7 46.4
US
Bank of New York Mellon Corp
NYSE:BK
84B USD 4.3 16.8 78.4 0
LU
Reinet Investments SCA
JSE:RNI
80.3B Zac 0 0 0 0
P/S Multiple
Revenue Growth P/S to Growth
PL
O
One SA
WSE:FMG
Average P/S: 11.9
0.2
N/A N/A
US
Blackstone Inc
NYSE:BX
14.2
15%
0.9
US
BlackRock Inc
NYSE:BLK
7.3
15%
0.5
US
KKR & Co Inc
NYSE:KKR
6.5
-18%
N/A
CA
Brookfield Corp
NYSE:BN
1.4
-48%
N/A
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
CA
Brookfield Asset Management Inc
NYSE:BAM
24.4
143%
0.2
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
24.3
143%
0.2
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
24.2
143%
0.2
US
Bank of New York Mellon Corp
NYSE:BK
4.3
6%
0.7
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
PL
O
One SA
WSE:FMG
Average EV/EBITDA: 71.8
1.2
N/A N/A
US
Blackstone Inc
NYSE:BX
29.8
18%
1.7
US
BlackRock Inc
NYSE:BLK
19.7
19%
1
US
KKR & Co Inc
NYSE:KKR
367.8
126%
2.9
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
45.9
243%
0.2
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
45.8
243%
0.2
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
45.7
243%
0.2
US
Bank of New York Mellon Corp
NYSE:BK
78.4
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
O
One SA
WSE:FMG
Average EV/EBIT: 72.4
1.6
N/A N/A
US
Blackstone Inc
NYSE:BX
30
22%
1.4
US
BlackRock Inc
NYSE:BLK
22.2
18%
1.2
US
KKR & Co Inc
NYSE:KKR
367.8
108%
3.4
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
46.6
237%
0.2
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
46.6
237%
0.2
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
46.4
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