Owl Rock Capital Corp
F:1D6

Watchlist Manager
Owl Rock Capital Corp Logo
Owl Rock Capital Corp
F:1D6
Watchlist
Price: 11.048 EUR 3.19% Market Closed
Market Cap: 4.3B EUR

Relative Value

The Relative Value of one 1D6 stock under the Base Case scenario is 24.541 EUR. Compared to the current market price of 11.048 EUR, Owl Rock Capital Corp is Undervalued by 55%.

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.

1D6 Relative Value
Base Case
24.541 EUR
Undervaluation 55%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
39
Median 3Y
3.7
Median 5Y
3.8
Industry
3.3
Forward
2.6
vs History
79
vs Industry
44
Median 3Y
8.3
Median 5Y
8.3
Industry
15.7
Forward
8.3
vs History
53
vs Industry
9
Median 3Y
6.7
Median 5Y
3.6
Industry
10.2
vs History
11
vs Industry
9
Median 3Y
18.7
Median 5Y
13.5
Industry
12
vs History
98
vs Industry
48
Median 3Y
0.9
Median 5Y
0.8
Industry
1.4
vs History
98
vs Industry
29
Median 3Y
7.7
Median 5Y
9.1
Industry
5.1
Forward
6.7
vs History
92
vs Industry
20
Median 3Y
15.7
Median 5Y
18.5
Industry
7.4
vs History
93
vs Industry
32
Median 3Y
16.6
Median 5Y
17.6
Industry
14.2
vs History
93
vs Industry
29
Median 3Y
16.6
Median 5Y
17.6
Industry
14.9
Forward
15.9
vs History
44
vs Industry
6
Median 3Y
14.4
Median 5Y
8.9
Industry
12.6
vs History
44
vs Industry
6
Median 3Y
14.4
Median 5Y
8.9
Industry
13.4
vs History
98
vs Industry
42
Median 3Y
0.9
Median 5Y
0.9
Industry
1

Multiples Across Competitors

1D6 Competitors Multiples
Owl Rock Capital 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
US
Owl Rock Capital Corp
F:1D6
4.3B EUR 2.8 7.5 16.1 16.1
US
Blackstone Inc
NYSE:BX
199.4B USD 15.1 73.7 31.7 31.9
US
BlackRock Inc
NYSE:BLK
180.4B USD 7.5 32.5 22.4 25.4
US
KKR & Co Inc
NYSE:KKR
117.1B USD 6.5 51.8 369.1 369.1
CA
Brookfield Corp
NYSE:BN
106.3B USD 1.4 128 11.7 17.8
ZA
Ninety One Ltd
JSE:NY1
95.4B Zac 0 0 0 0
CA
Brookfield Asset Management Inc
NYSE:BAM
85.1B USD 24.2 42.5 45.6 46.3
US
Bank of New York Mellon Corp
NYSE:BK
83.5B USD 4.2 15.7 79.2 0
CA
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
118.4B CAD 24.2 42.5 45.6 46.3
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
74.1B EUR 24.4 42.9 46 46.8
LU
Reinet Investments SCA
JSE:RNI
82.2B Zac 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Owl Rock Capital Corp
F:1D6
Average EV/EBITDA: 74.2
16.1
N/A N/A
US
Blackstone Inc
NYSE:BX
31.7
18%
1.8
US
BlackRock Inc
NYSE:BLK
22.4
19%
1.2
US
KKR & Co Inc
NYSE:KKR
369.1
134%
2.8
CA
Brookfield Corp
NYSE:BN
11.7
-22%
N/A
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
CA
Brookfield Asset Management Inc
NYSE:BAM
45.6
243%
0.2
US
Bank of New York Mellon Corp
NYSE:BK
79.2
N/A N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
45.6
243%
0.2
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
46
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
US
Owl Rock Capital Corp
F:1D6
Average EV/EBIT: 75
16.1
-3%
N/A
US
Blackstone Inc
NYSE:BX
31.9
22%
1.4
US
BlackRock Inc
NYSE:BLK
25.4
22%
1.2
US
KKR & Co Inc
NYSE:KKR
369.1
126%
2.9
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
46.3
237%
0.2
US
Bank of New York Mellon Corp
NYSE:BK
Not Available N/A N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
46.3
237%
0.2
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
46.8
237%
0.2
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A