B.P. Marsh & Partners PLC
LSE:BPM

Watchlist Manager
B.P. Marsh & Partners PLC Logo
B.P. Marsh & Partners PLC
LSE:BPM
Watchlist
Price: 710 GBX Market Closed
Market Cap: 263.3m GBX

Relative Value

The Relative Value of one BPM stock under the Base Case scenario is 691.54 GBX. Compared to the current market price of 710 GBX, B.P. Marsh & Partners PLC is Overvalued by 3%.

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.

BPM Relative Value
Base Case
691.54 GBX
Overvaluation 3%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
33
vs Industry
37
Median 3Y
3.8
Median 5Y
3.6
Industry
3
Forward
51.2
vs History
38
vs Industry
60
Median 3Y
4.8
Median 5Y
4.5
Industry
14.2
Forward
12.9
vs History
50
vs Industry
44
Median 3Y
6
Median 5Y
3.4
Industry
9.4
vs History
50
vs Industry
42
Median 3Y
6
Median 5Y
3.4
Industry
12
vs History
3
vs Industry
47
Median 3Y
0.7
Median 5Y
0.7
Industry
1.2
vs History
55
vs Industry
57
Median 3Y
2.9
Median 5Y
2.9
Industry
4.6
Forward
35.7
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
6.9
vs History
52
vs Industry
61
Median 3Y
3.4
Median 5Y
3.4
Industry
13.6
vs History
52
vs Industry
58
Median 3Y
3.5
Median 5Y
3.4
Industry
13.9
Forward
7.3
vs History
50
vs Industry
48
Median 3Y
4.7
Median 5Y
2.4
Industry
11.7
vs History
50
vs Industry
46
Median 3Y
4.7
Median 5Y
2.4
Industry
12.8
vs History
3
vs Industry
36
Median 3Y
0.7
Median 5Y
0.7
Industry
0.9

Multiples Across Competitors

BPM Competitors Multiples
B.P. Marsh & Partners PLC Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
B.P. Marsh & Partners PLC
LSE:BPM
263.9m GBP 4 4.9 3.3 3.3
US
Blackstone Inc
NYSE:BX
161.9B USD 12.6 63.6 26.7 26.9
US
BlackRock Inc
NYSE:BLK
140.3B USD 6.7 22.2 16.9 18.1
US
KKR & Co Inc
NYSE:KKR
101.1B USD 4.4 32.9 152.3 152.3
CA
Brookfield Asset Management Inc
NYSE:BAM
86.7B USD 179.9 160.2 812.3 812.3
CA
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
120.3B CAD 180.1 160.4 813.2 813.2
CA
Brookfield Corp
NYSE:BN
80.2B USD 0.9 169.6 8.6 12.9
LU
Reinet Investments SCA
JSE:RNI
66.5B Zac 0 0 0 0
ZA
Ninety One Ltd
JSE:NY1
63.5B Zac 0 0 0 0
MU
African Rainbow Capital Investments Ltd
JSE:AIL
59B Zac 0 0 0 0
US
Bank of New York Mellon Corp
NYSE:BK
56.4B USD 3 12.5 58.2 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
B.P. Marsh & Partners PLC
LSE:BPM
Average EV/EBITDA: 236.4
3.3
N/A N/A
US
Blackstone Inc
NYSE:BX
26.7
21%
1.3
US
BlackRock Inc
NYSE:BLK
16.9
3%
5.6
US
KKR & Co Inc
NYSE:KKR
152.3
110%
1.4
CA
Brookfield Asset Management Inc
NYSE:BAM
812.3
237%
3.4
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
813.2
237%
3.4
CA
Brookfield Corp
NYSE:BN
8.6
N/A 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
58.2
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
B.P. Marsh & Partners PLC
LSE:BPM
Average EV/EBIT: 262.7
3.3
N/A N/A
US
Blackstone Inc
NYSE:BX
26.9
25%
1.1
US
BlackRock Inc
NYSE:BLK
18.1
4%
4.5
US
KKR & Co Inc
NYSE:KKR
152.3
117%
1.3
CA
Brookfield Asset Management Inc
NYSE:BAM
812.3
241%
3.4
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
813.2
241%
3.4
CA
Brookfield Corp
NYSE:BN
12.9
-25%
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