Rathbones Group PLC
LSE:RAT

Watchlist Manager
Rathbones Group PLC Logo
Rathbones Group PLC
LSE:RAT
Watchlist
Price: 2 025 GBX 2.48% Market Closed
Market Cap: 2B GBX

Relative Value

The Relative Value of one RAT stock under the Base Case scenario is hidden GBX. Compared to the current market price of 2 025 GBX, Rathbones Group PLC 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.

RAT Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
71
vs Industry
66
Median 3Y
2.2
Median 5Y
3.2
Industry
3.3
Forward
2.1
vs History
50
vs Industry
20
Median 3Y
31.1
Median 5Y
32.8
Industry
15.6
Forward
13.2
vs History
49
vs Industry
37
Median 3Y
1.4
Median 5Y
1.4
Industry
10.2
vs History
49
vs Industry
30
Median 3Y
1.5
Median 5Y
1.5
Industry
12
vs History
58
vs Industry
42
Median 3Y
1.4
Median 5Y
2.7
Industry
1.4
vs History
68
vs Industry
56
Median 3Y
3.9
Median 5Y
5.5
Industry
5
Forward
4.2
vs History
68
vs Industry
59
Median 3Y
4.4
Median 5Y
6
Industry
7.4
vs History
68
vs Industry
41
Median 3Y
15.4
Median 5Y
20.2
Industry
14.2
Forward
14.6
vs History
69
vs Industry
30
Median 3Y
22.2
Median 5Y
28.1
Industry
14.9
Forward
18.6
vs History
47
vs Industry
32
Median 3Y
2.8
Median 5Y
2.8
Industry
12.7
vs History
49
vs Industry
27
Median 3Y
2.8
Median 5Y
2.8
Industry
13.6
vs History
58
vs Industry
40
Median 3Y
1
Median 5Y
1.4
Industry
1

Multiples Across Competitors

RAT Competitors Multiples
Rathbones Group PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Rathbones Group PLC
LSE:RAT
2B GBP 2 31.2 15.5 22.2
US
Blackstone Inc
NYSE:BX
190.2B USD 14.4 70.2 30.3 30.4
US
BlackRock Inc
NYSE:BLK
168.1B USD 7.3 27.6 19.9 22.4
US
KKR & Co Inc
NYSE:KKR
119.2B USD 6.6 52.8 374.4 374.4
CA
Brookfield Corp
NYSE:BN
107B USD 1.4 128.7 11.8 17.8
ZA
Ninety One Ltd
JSE:NY1
89.2B Zac 0 0 0 0
CA
Brookfield Asset Management Inc
NYSE:BAM
86.4B USD 24.6 43.2 46.2 47
CA
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
121.1B CAD 24.7 43.5 46.6 47.3
US
Bank of New York Mellon Corp
NYSE:BK
83.4B USD 4.2 16.6 78.1 0
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
71.1B EUR 23.5 41.4 44.4 45.1
LU
Reinet Investments SCA
JSE:RNI
80.6B Zac 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Rathbones Group PLC
LSE:RAT
Average EV/EBITDA: 74.1
15.5
8%
1.9
US
Blackstone Inc
NYSE:BX
30.3
18%
1.7
US
BlackRock Inc
NYSE:BLK
19.9
19%
1
US
KKR & Co Inc
NYSE:KKR
374.4
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
Brookfield Asset Management Inc
NYSE:BAM
46.2
243%
0.2
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
46.6
243%
0.2
US
Bank of New York Mellon Corp
NYSE:BK
78.1
N/A N/A
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
44.4
243%
0.2
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Rathbones Group PLC
LSE:RAT
Average EV/EBIT: 75.8
22.2
15%
1.5
US
Blackstone Inc
NYSE:BX
30.4
22%
1.4
US
BlackRock Inc
NYSE:BLK
22.4
18%
1.2
US
KKR & Co Inc
NYSE:KKR
374.4
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
Brookfield Asset Management Inc
NYSE:BAM
47
237%
0.2
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
47.3
237%
0.2
US
Bank of New York Mellon Corp
NYSE:BK
Not Available N/A N/A
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
45.1
237%
0.2
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A