Binect AG
XETRA:MA10

Watchlist Manager
Binect AG Logo
Binect AG
XETRA:MA10
Watchlist
Price: 1.46 EUR Market Closed
Market Cap: €4.7m

Relative Value

MA10 doesn't have a meaningful market cap.

The Relative Value of one MA10 stock under the Base Case scenario is 6.22 EUR. Compared to the current market price of 1.46 EUR, Binect AG is Undervalued by 77%.

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.

MA10 Relative Value
Base Case
6.22 EUR
Undervaluation 77%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

MA10 Competitors Multiples
Binect 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
Binect AG
XETRA:MA10
4.7m EUR 0.2 28.6 3.4 26.2
US
BlackRock Inc
NYSE:BLK
165.5B USD 6.8 29.8 20.6 23.4
US
Blackstone Inc
NYSE:BX
157.9B USD 10.9 52.4 23 23.1
CA
Brookfield Corp
NYSE:BN
117.6B USD 1.6 141.4 10.7 16.1
ZA
Ninety One Ltd
JSE:NY1
92.3B ZAR 5.9 26.6 -36.6 -39.5
US
KKR & Co Inc
NYSE:KKR
90.2B USD 3.7 39.9 23 23
CA
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
115.2B CAD 24 42.1 45.2 45.9
CA
Brookfield Asset Management Inc
NYSE:BAM
84.9B USD 24 42.1 45.1 45.9
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
70.9B EUR 23.8 41.8 44.8 45.5
US
Bank of New York Mellon Corp
NYSE:BK
80.7B USD 4 15.2 0 0
UK
3i Group PLC
LSE:III
34.1B GBP 5.2 5.5 5.4 5.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DE
Binect AG
XETRA:MA10
Average EV/EBITDA: 24.6
3.4
14%
0.2
US
BlackRock Inc
NYSE:BLK
20.6
24%
0.9
US
Blackstone Inc
NYSE:BX
23
18%
1.3
CA
Brookfield Corp
NYSE:BN
10.7
-22%
N/A
ZA
N
Ninety One Ltd
JSE:NY1
Negative Multiple: -36.6 N/A N/A
US
KKR & Co Inc
NYSE:KKR
23
38%
0.6
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
45.2
243%
0.2
CA
Brookfield Asset Management Inc
NYSE:BAM
45.1
243%
0.2
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
44.8
243%
0.2
US
Bank of New York Mellon Corp
NYSE:BK
Not Available N/A N/A
UK
3i Group PLC
LSE:III
5.4
7%
0.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DE
Binect AG
XETRA:MA10
Average EV/EBIT: 28.3
26.2
161%
0.2
US
BlackRock Inc
NYSE:BLK
23.4
17%
1.4
US
Blackstone Inc
NYSE:BX
23.1
8%
2.9
CA
Brookfield Corp
NYSE:BN
16.1
-28%
N/A
ZA
N
Ninety One Ltd
JSE:NY1
Negative Multiple: -39.5 N/A N/A
US
KKR & Co Inc
NYSE:KKR
23
38%
0.6
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
45.9
236%
0.2
CA
Brookfield Asset Management Inc
NYSE:BAM
45.9
236%
0.2
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
45.5
236%
0.2
US
Bank of New York Mellon Corp
NYSE:BK
Not Available N/A N/A
UK
3i Group PLC
LSE:III
5.4
11%
0.5