Ernst Russ AG
XETRA:HXCK

Watchlist Manager
Ernst Russ AG Logo
Ernst Russ AG
XETRA:HXCK
Watchlist
Price: 7.26 EUR -0.55%
Market Cap: €244.6m

Relative Value

The Relative Value of one HXCK stock under the Base Case scenario is 7.32 EUR. Compared to the current market price of 7.26 EUR, Ernst Russ AG is Undervalued by 1%.

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.

HXCK Relative Value
Base Case
7.32 EUR
Undervaluation 1%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

HXCK Competitors Multiples
Ernst Russ AG Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
DE
Ernst Russ AG
XETRA:HXCK
244.6m EUR 1 2.5 1.2 1.8
US
BlackRock Inc
NYSE:BLK
165.3B USD 6.8 29.8 20.6 23.3
US
Blackstone Inc
NYSE:BX
141B USD 9.8 46.7 20.7 20.8
CA
Brookfield Corp
NYSE:BN
109.2B USD 1.5 95.6 11.5 17.2
ZA
Ninety One Ltd
JSE:NY1
96.6B ZAR 6.3 28.4 -35.3 -38
US
Bank of New York Mellon Corp
NYSE:BK
82.3B USD 4.1 15.5 0 0
US
KKR & Co Inc
NYSE:KKR
80.9B USD 3.3 35.9 21.3 21.3
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
63.8B EUR 15.6 30.2 27.4 27.7
CA
Brookfield Asset Management Inc
NYSE:BAM
77B USD 16 31 28.1 28.5
CA
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
105.6B CAD 16.1 31.1 28.2 28.5
UK
3i Group PLC
LSE:III
31.5B GBP 4.7 5 5 5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DE
Ernst Russ AG
XETRA:HXCK
Average EV/EBITDA: 18.2
1.2
-14%
N/A
US
BlackRock Inc
NYSE:BLK
20.6
24%
0.9
US
Blackstone Inc
NYSE:BX
20.7
20%
1
CA
Brookfield Corp
NYSE:BN
11.5
N/A N/A
ZA
N
Ninety One Ltd
JSE:NY1
Negative Multiple: -35.3 N/A N/A
US
Bank of New York Mellon Corp
NYSE:BK
Not Available N/A N/A
US
KKR & Co Inc
NYSE:KKR
21.3
38%
0.6
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
27.4
21%
1.3
CA
Brookfield Asset Management Inc
NYSE:BAM
28.1
21%
1.3
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
28.2
21%
1.3
UK
3i Group PLC
LSE:III
5
6%
0.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DE
Ernst Russ AG
XETRA:HXCK
Average EV/EBIT: 19.3
1.8
-13%
N/A
US
BlackRock Inc
NYSE:BLK
23.3
17%
1.4
US
Blackstone Inc
NYSE:BX
20.8
28%
0.7
CA
Brookfield Corp
NYSE:BN
17.2
-24%
N/A
ZA
N
Ninety One Ltd
JSE:NY1
Negative Multiple: -38 N/A N/A
US
Bank of New York Mellon Corp
NYSE:BK
Not Available N/A N/A
US
KKR & Co Inc
NYSE:KKR
21.3
20%
1.1
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
27.7
21%
1.3
CA
Brookfield Asset Management Inc
NYSE:BAM
28.5
21%
1.4
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
28.5
21%
1.4
UK
3i Group PLC
LSE:III
5
12%
0.4
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett