Cannae Holdings Inc
NYSE:CNNE

Watchlist Manager
Cannae Holdings Inc Logo
Cannae Holdings Inc
NYSE:CNNE
Watchlist
Price: 16.27 USD
Market Cap: 801.9m USD

Relative Value

The Relative Value of one CNNE stock under the Base Case scenario is 21.48 USD. Compared to the current market price of 16.27 USD, Cannae Holdings Inc is Undervalued by 24%.

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.

CNNE Relative Value
Base Case
21.48 USD
Undervaluation 24%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
95
vs Industry
51
Median 3Y
2.5
Median 5Y
2.6
Industry
3.3
Forward
1.9
vs History
vs Industry
66
Median 3Y
-3.8
Median 5Y
-3.4
Industry
15.6
Forward
-2.2
vs History
vs Industry
Median 3Y
-13.8
Median 5Y
-15.3
Industry
10.2
vs History
vs Industry
0
Median 3Y
-21.3
Median 5Y
-19
Industry
12
vs History
36
vs Industry
68
Median 3Y
0.7
Median 5Y
0.7
Industry
1.4
vs History
96
vs Industry
58
Median 3Y
2.3
Median 5Y
2.5
Industry
5
Forward
1.5
vs History
96
vs Industry
28
Median 3Y
13.5
Median 5Y
14.5
Industry
7.4
vs History
vs Industry
Median 3Y
-13.2
Median 5Y
-13.6
Industry
14.2
Forward
-4.3
vs History
vs Industry
Median 3Y
-11.2
Median 5Y
-11.5
Industry
14.9
Forward
-5.7
vs History
vs Industry
Median 3Y
-13.6
Median 5Y
-13.9
Industry
12.7
vs History
vs Industry
Median 3Y
-11.9
Median 5Y
-12.4
Industry
13.6
vs History
58
vs Industry
59
Median 3Y
0.6
Median 5Y
0.6
Industry
1

Multiples Across Competitors

CNNE Competitors Multiples
Cannae Holdings Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Cannae Holdings Inc
NYSE:CNNE
839.2m USD 2 -1.8 -6.3 -5.7
US
Berkshire Hathaway Inc
NYSE:BRK.A
1.1T USD 2.9 15.8 15.6 19.2
SE
Investor AB
STO:INVE B
1.1T SEK 13.2 15.1 46.3 46.3
ZA
Remgro Ltd
JSE:REM
101.8B Zac 0 0 0 0
SE
Industrivarden AB
STO:INDU A
186.5B SEK 13.2 13.5 13.8 13.8
NL
Exor NV
AEX:EXO
14.8B EUR -49.1 -22.9 -36.2 -36.2
MC
HAL Trust
AEX:HAL
13.7B EUR 1 7.9 7.3 7.3
SE
L E Lundbergforetagen AB (publ)
STO:LUND B
129.6B SEK 4.5 17.1 23.3 23.3
IN
Bajaj Holdings and Investment Ltd
NSE:BAJAJHLDNG
1.2T INR 136.6 14.2 166.9 175.2
BE
Groep Brussel Lambert NV
XBRU:GBLB
9.9B EUR 1.2 -27.7 18.4 115.7
BE
Sofina SA
XBRU:SOF
9.6B EUR 20.7 23.1 24.7 24.7
P/S Multiple
Revenue Growth P/S to Growth
US
Cannae Holdings Inc
NYSE:CNNE
Average P/S: 21.7
2
-3%
N/A
US
Berkshire Hathaway Inc
NYSE:BRK.A
2.9
2%
1.4
SE
Investor AB
STO:INVE B
13.2
-2%
N/A
ZA
R
Remgro Ltd
JSE:REM
Not Available
-44%
N/A
SE
Industrivarden AB
STO:INDU A
13.2
N/A N/A
NL
Exor NV
AEX:EXO
Negative Multiple: -49.1 N/A N/A
MC
HAL Trust
AEX:HAL
1
5%
0.2
SE
L E Lundbergforetagen AB (publ)
STO:LUND B
4.5
N/A N/A
IN
Bajaj Holdings and Investment Ltd
NSE:BAJAJHLDNG
136.6
N/A N/A
BE
Groep Brussel Lambert NV
XBRU:GBLB
1.2
0%
N/A
BE
Sofina SA
XBRU:SOF
20.7
N/A N/A
P/E Multiple
Earnings Growth PEG
US
Cannae Holdings Inc
NYSE:CNNE
Average P/E: 15.3
Negative Multiple: -1.8
N/A N/A
US
Berkshire Hathaway Inc
NYSE:BRK.A
15.8
-18%
N/A
SE
Investor AB
STO:INVE B
15.1
-12%
N/A
ZA
R
Remgro Ltd
JSE:REM
Not Available
-67%
N/A
SE
Industrivarden AB
STO:INDU A
13.5
N/A N/A
NL
Exor NV
AEX:EXO
Negative Multiple: -22.9
-66%
N/A
MC
HAL Trust
AEX:HAL
7.9
0%
N/A
SE
L E Lundbergforetagen AB (publ)
STO:LUND B
17.1
N/A N/A
IN
Bajaj Holdings and Investment Ltd
NSE:BAJAJHLDNG
14.2
N/A N/A
BE
Groep Brussel Lambert NV
XBRU:GBLB
Negative Multiple: -27.7
52%
N/A
BE
Sofina SA
XBRU:SOF
23.1
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Cannae Holdings Inc
NYSE:CNNE
Average EV/EBITDA: 39.5
Negative Multiple: -6.3
N/A N/A
US
Berkshire Hathaway Inc
NYSE:BRK.A
15.6
N/A N/A
SE
Investor AB
STO:INVE B
46.3
41%
1.1
ZA
R
Remgro Ltd
JSE:REM
Not Available N/A N/A
SE
Industrivarden AB
STO:INDU A
13.8
N/A N/A
NL
Exor NV
AEX:EXO
Negative Multiple: -36.2 N/A N/A
MC
HAL Trust
AEX:HAL
7.3
5%
1.5
SE
L E Lundbergforetagen AB (publ)
STO:LUND B
23.3
N/A N/A
IN
Bajaj Holdings and Investment Ltd
NSE:BAJAJHLDNG
166.9
N/A N/A
BE
Groep Brussel Lambert NV
XBRU:GBLB
18.4
9%
2
BE
Sofina SA
XBRU:SOF
24.7
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Cannae Holdings Inc
NYSE:CNNE
Average EV/EBIT: 53.2
Negative Multiple: -5.7
N/A N/A
US
Berkshire Hathaway Inc
NYSE:BRK.A
19.2
-6%
N/A
SE
Investor AB
STO:INVE B
46.3
52%
0.9
ZA
R
Remgro Ltd
JSE:REM
Not Available
4%
N/A
SE
Industrivarden AB
STO:INDU A
13.8
N/A N/A
NL
Exor NV
AEX:EXO
Negative Multiple: -36.2
-66%
N/A
MC
HAL Trust
AEX:HAL
7.3
6%
1.2
SE
L E Lundbergforetagen AB (publ)
STO:LUND B
23.3
N/A N/A
IN
Bajaj Holdings and Investment Ltd
NSE:BAJAJHLDNG
175.2
N/A N/A
BE
Groep Brussel Lambert NV
XBRU:GBLB
115.7
-19%
N/A
BE
Sofina SA
XBRU:SOF
24.7
N/A N/A