M

MW Trade SA
WSE:MWT

Watchlist Manager
MW Trade SA
WSE:MWT
Watchlist
Price: 3.24 PLN 4.52% Market Closed
Market Cap: 8.3m PLN

Relative Value

The Relative Value of one MWT stock under the Base Case scenario is hidden PLN. Compared to the current market price of 3.24 PLN, MW Trade 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.

MWT Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
92
vs Industry
10
Median 3Y
13.1
Median 5Y
12.6
Industry
3.3
vs History
vs Industry
Median 3Y
-4.6
Median 5Y
-5.5
Industry
15.7
vs History
vs Industry
7
Median 3Y
-3.9
Median 5Y
0.4
Industry
10.2
vs History
vs Industry
3
Median 3Y
-1.1
Median 5Y
0.4
Industry
12
vs History
84
vs Industry
82
Median 3Y
0.5
Median 5Y
0.5
Industry
1.4
vs History
vs Industry
Median 3Y
-4.4
Median 5Y
-6.2
Industry
5.1
vs History
vs Industry
Median 3Y
-6.1
Median 5Y
-10.1
Industry
7.4
vs History
79
vs Industry
66
Median 3Y
1.3
Median 5Y
2.7
Industry
14.2
vs History
79
vs Industry
62
Median 3Y
1.2
Median 5Y
2.5
Industry
14.9
vs History
12
vs Industry
51
Median 3Y
0.7
Median 5Y
-0.2
Industry
12.6
vs History
6
vs Industry
50
Median 3Y
0.2
Median 5Y
-0.2
Industry
13.4
vs History
vs Industry
Median 3Y
-0.4
Median 5Y
-0.6
Industry
1

Multiples Across Competitors

MWT Competitors Multiples
MW Trade 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
MW Trade SA
WSE:MWT
8.3m PLN 5 -2.4 0.9 0.8
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
P/E Multiple
Earnings Growth PEG
PL
M
MW Trade SA
WSE:MWT
Average P/E: 53.7
Negative Multiple: -2.4
N/A N/A
US
Blackstone Inc
NYSE:BX
73.7
53%
1.4
US
BlackRock Inc
NYSE:BLK
32.5
25%
1.3
US
KKR & Co Inc
NYSE:KKR
51.8
33%
1.6
CA
Brookfield Corp
NYSE:BN
128
168%
0.8
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
CA
Brookfield Asset Management Inc
NYSE:BAM
42.5
87%
0.5
US
Bank of New York Mellon Corp
NYSE:BK
15.7
10%
1.6
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
42.5
87%
0.5
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
43
87%
0.5
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
PL
M
MW Trade SA
WSE:MWT
Average EV/EBITDA: 72.5
0.9
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
M
MW Trade SA
WSE:MWT
Average EV/EBIT: 73
0.8
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