EQT Holdings Ltd
ASX:EQT

Watchlist Manager
EQT Holdings Ltd Logo
EQT Holdings Ltd
ASX:EQT
Watchlist
Price: 31.44 AUD 0.58% Market Closed
Market Cap: 841.3m AUD
Have any thoughts about
EQT Holdings Ltd?
Write Note

Relative Value

The Relative Value of one EQT stock under the Base Case scenario is 44.36 AUD. Compared to the current market price of 31.44 AUD, EQT Holdings Ltd is Undervalued by 29%.

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.

EQT Relative Value
Base Case
44.36 AUD
Undervaluation 29%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
84
vs Industry
29
Median 3Y
4.9
Median 5Y
5.1
Industry
3.1
Forward
4.4
vs History
6
vs Industry
13
Median 3Y
33.9
Median 5Y
27.4
Industry
15.3
Forward
18.6
vs History
77
vs Industry
5
Median 3Y
26.5
Median 5Y
26.7
Industry
10.2
vs History
73
vs Industry
11
Median 3Y
23.8
Median 5Y
21.4
Industry
12.7
vs History
19
vs Industry
25
Median 3Y
1.9
Median 5Y
1.9
Industry
1.3
vs History
73
vs Industry
41
Median 3Y
4.4
Median 5Y
4.5
Industry
4.8
Forward
4
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
7
vs History
7
vs Industry
28
Median 3Y
16.9
Median 5Y
15.5
Industry
14.2
Forward
10.4
vs History
7
vs Industry
26
Median 3Y
16.9
Median 5Y
15.5
Industry
14.6
Forward
11.4
vs History
77
vs Industry
7
Median 3Y
23.2
Median 5Y
23.4
Industry
12.4
vs History
63
vs Industry
6
Median 3Y
25.5
Median 5Y
25.2
Industry
13.5
vs History
26
vs Industry
18
Median 3Y
1.8
Median 5Y
1.8
Industry
0.9

Multiples Across Competitors

EQT Competitors Multiples
EQT Holdings Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
EQT Holdings Ltd
ASX:EQT
833.9m AUD 4.8 40.3 19.3 19.3
US
Blackstone Inc
NYSE:BX
208.8B USD 18.3 93.9 38.5 38.7
US
BlackRock Inc
NYSE:BLK
153.8B USD 7.9 25.3 19.8 21
US
KKR & Co Inc
NYSE:KKR
132.2B USD 5.5 44.2 170.1 170.1
CA
Brookfield Corp
NYSE:BN
86.1B USD 0.9 116.7 9.9 14.3
LU
Reinet Investments SCA
JSE:RNI
63B Zac 0 0 0 0
ZA
Ninety One Ltd
JSE:NY1
62.6B Zac 0 0 0 0
MU
African Rainbow Capital Investments Ltd
JSE:AIL
60.1B Zac 0 0 0 0
US
Bank of New York Mellon Corp
NYSE:BK
56.4B USD 3.1 16.7 54 0
US
Ameriprise Financial Inc
NYSE:AMP
51.9B USD 3 19.2 18 18
UK
3i Group PLC
LSE:III
34.8B GBP 8.7 9.1 9.3 9.3
P/S Multiple
Revenue Growth P/S to Growth
AU
EQT Holdings Ltd
ASX:EQT
Average P/S: 6.5
4.8
30%
0.2
US
Blackstone Inc
NYSE:BX
18.3
117%
0.2
US
BlackRock Inc
NYSE:BLK
7.9
47%
0.2
US
KKR & Co Inc
NYSE:KKR
5.5
-22%
N/A
CA
Brookfield Corp
NYSE:BN
0.9
-92%
N/A
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
MU
A
African Rainbow Capital Investments Ltd
JSE:AIL
Not Available N/A N/A
US
Bank of New York Mellon Corp
NYSE:BK
3.1
15%
0.2
US
Ameriprise Financial Inc
NYSE:AMP
3
19%
0.2
UK
3i Group PLC
LSE:III
8.7
61%
0.1
P/E Multiple
Earnings Growth P/E to Growth
AU
EQT Holdings Ltd
ASX:EQT
Average P/E: 45.7
40.3
176%
0.2
US
Blackstone Inc
NYSE:BX
93.9
530%
0.2
US
BlackRock Inc
NYSE:BLK
25.3
55%
0.5
US
KKR & Co Inc
NYSE:KKR
44.2
82%
0.5
CA
Brookfield Corp
NYSE:BN
116.7
694%
0.2
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
MU
A
African Rainbow Capital Investments Ltd
JSE:AIL
Not Available N/A N/A
US
Bank of New York Mellon Corp
NYSE:BK
16.7
79%
0.2
US
Ameriprise Financial Inc
NYSE:AMP
19.2
61%
0.3
UK
3i Group PLC
LSE:III
9.1
58%
0.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
EQT Holdings Ltd
ASX:EQT
Average EV/EBITDA: 42.4
19.3
127%
0.2
US
Blackstone Inc
NYSE:BX
38.5
244%
0.2
US
BlackRock Inc
NYSE:BLK
19.8
71%
0.3
US
KKR & Co Inc
NYSE:KKR
170.1
317%
0.5
CA
Brookfield Corp
NYSE:BN
9.9
-56%
N/A
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
MU
A
African Rainbow Capital Investments Ltd
JSE:AIL
Not Available N/A N/A
US
Bank of New York Mellon Corp
NYSE:BK
54
N/A N/A
US
Ameriprise Financial Inc
NYSE:AMP
18
38%
0.5
UK
3i Group PLC
LSE:III
9.3
43%
0.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
EQT Holdings Ltd
ASX:EQT
Average EV/EBIT: 41.5
19.3
112%
0.2
US
Blackstone Inc
NYSE:BX
38.7
214%
0.2
US
BlackRock Inc
NYSE:BLK
21
71%
0.3
US
KKR & Co Inc
NYSE:KKR
170.1
225%
0.8
CA
Brookfield Corp
NYSE:BN
14.3
-79%
N/A
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
MU
A
African Rainbow Capital Investments Ltd
JSE:AIL
Not Available N/A N/A
US
Bank of New York Mellon Corp
NYSE:BK
Not Available N/A N/A
US
Ameriprise Financial Inc
NYSE:AMP
18
17%
1.1
UK
3i Group PLC
LSE:III
9.3
65%
0.1

See Also

Discover More
Back to Top