Westaim Corp
XTSX:WED

Watchlist Manager
Westaim Corp Logo
Westaim Corp
XTSX:WED
Watchlist
Price: 30.95 CAD 1.51% Market Closed
Market Cap: 1B CAD

Relative Value

The Relative Value of one WED stock under the Base Case scenario is hidden CAD. Compared to the current market price of 30.95 CAD, Westaim Corp 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.

WED Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
87
vs Industry
7
Median 3Y
30.6
Median 5Y
36.1
Industry
3.3
Forward
11.9
vs History
vs Industry
40
Median 3Y
2
Median 5Y
2.6
Industry
15.6
Forward
-37.1
vs History
vs Industry
Median 3Y
-24.6
Median 5Y
-55.2
Industry
10.2
vs History
vs Industry
Median 3Y
-15
Median 5Y
-24.1
Industry
12
vs History
1
vs Industry
53
Median 3Y
0.8
Median 5Y
0.8
Industry
1.4
vs History
74
vs Industry
27
Median 3Y
14.5
Median 5Y
29.3
Industry
5
Forward
5.4
vs History
68
vs Industry
36
Median 3Y
12.2
Median 5Y
35.4
Industry
7.4
vs History
vs Industry
1
Median 3Y
-5.2
Median 5Y
-5.8
Industry
14.2
Forward
37.2
vs History
vs Industry
0
Median 3Y
-5
Median 5Y
-5.8
Industry
14.9
vs History
vs Industry
Median 3Y
-11.3
Median 5Y
-61.7
Industry
12.7
vs History
vs Industry
Median 3Y
-10.2
Median 5Y
-61.6
Industry
13.6
vs History
7
vs Industry
57
Median 3Y
0.7
Median 5Y
0.8
Industry
1

Multiples Across Competitors

WED Competitors Multiples
Westaim Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Westaim Corp
XTSX:WED
1B CAD 22.5 -18.3 -5.2 -4.9
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 23.6 41.4 44.4 45.1
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
CA
Westaim Corp
XTSX:WED
Average P/E: 53.2
Negative Multiple: -18.3
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
41.4
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
CA
Westaim Corp
XTSX:WED
Average EV/EBITDA: 81.7
Negative Multiple: -5.2
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
44.4
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
CA
Westaim Corp
XTSX:WED
Average EV/EBIT: 83.9
Negative Multiple: -4.9
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
45.1
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