Compagnie Lebon SA
PAR:ALBON

Watchlist Manager
Compagnie Lebon SA Logo
Compagnie Lebon SA
PAR:ALBON
Watchlist
Price: 95 EUR 1.5%
Market Cap: 108.4m EUR
Have any thoughts about
Compagnie Lebon SA?
Write Note

Relative Value

The Relative Value of one ALBON stock under the Base Case scenario is 204.08 EUR. Compared to the current market price of 95 EUR, Compagnie Lebon SA is Undervalued by 53%.

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.

ALBON Relative Value
Base Case
204.08 EUR
Undervaluation 53%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
53
vs Industry
81
Median 3Y
0.8
Median 5Y
0.8
Industry
3.1
Forward
0.8
vs History
22
vs Industry
37
Median 3Y
12.9
Median 5Y
12
Industry
15.3
Forward
11.5
vs History
52
vs Industry
38
Median 3Y
4.3
Median 5Y
4.5
Industry
10.2
vs History
23
vs Industry
4
Median 3Y
39.7
Median 5Y
8.3
Industry
12.8
vs History
28
vs Industry
70
Median 3Y
0.6
Median 5Y
0.6
Industry
1.3
vs History
65
vs Industry
73
Median 3Y
1.4
Median 5Y
1.5
Industry
4.8
Forward
1.5
vs History
66
vs Industry
65
Median 3Y
2.8
Median 5Y
3.3
Industry
7
vs History
53
vs Industry
46
Median 3Y
8.5
Median 5Y
8.6
Industry
14.1
Forward
13.7
vs History
33
vs Industry
27
Median 3Y
14.7
Median 5Y
-13.3
Industry
14.6
Forward
28
vs History
47
vs Industry
34
Median 3Y
7.9
Median 5Y
8
Industry
12.3
vs History
23
vs Industry
29
Median 3Y
10.4
Median 5Y
8.1
Industry
13.4
vs History
14
vs Industry
59
Median 3Y
0.6
Median 5Y
0.6
Industry
1

Multiples Across Competitors

ALBON Competitors Multiples
Compagnie Lebon SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
FR
Compagnie Lebon SA
PAR:ALBON
106.5m EUR 0.8 14 8.4 14.3
US
Blackstone Inc
NYSE:BX
211B USD 18.5 94.9 38.8 39.1
US
BlackRock Inc
NYSE:BLK
145.9B USD 7.5 24 18.8 19.9
US
KKR & Co Inc
NYSE:KKR
131.6B USD 5.5 44 169.5 169.5
CA
Brookfield Corp
NYSE:BN
88.1B USD 1 119.4 10 14.4
LU
Reinet Investments SCA
JSE:RNI
62.1B Zac 0 0 0 0
ZA
Ninety One Ltd
JSE:NY1
60.9B Zac 0 0 0 0
MU
African Rainbow Capital Investments Ltd
JSE:AIL
57.7B Zac 0 0 0 0
US
Bank of New York Mellon Corp
NYSE:BK
56.7B USD 3.1 16.8 54.1 0
US
Ameriprise Financial Inc
NYSE:AMP
52B USD 3 19.2 18 18
UK
3i Group PLC
LSE:III
35.6B GBP 8.9 9.3 9.5 9.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FR
Compagnie Lebon SA
PAR:ALBON
Average EV/EBITDA: 40.9
8.4
0%
N/A
US
Blackstone Inc
NYSE:BX
38.8
49%
0.8
US
BlackRock Inc
NYSE:BLK
18.8
20%
0.9
US
KKR & Co Inc
NYSE:KKR
169.5
61%
2.8
CA
Brookfield Corp
NYSE:BN
10
-24%
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
54.1
N/A N/A
US
Ameriprise Financial Inc
NYSE:AMP
18
12%
1.5
UK
3i Group PLC
LSE:III
9.5
13%
0.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
FR
Compagnie Lebon SA
PAR:ALBON
Average EV/EBIT: 40.7
14.3
-7%
N/A
US
Blackstone Inc
NYSE:BX
39.1
46%
0.8
US
BlackRock Inc
NYSE:BLK
19.9
20%
1
US
KKR & Co Inc
NYSE:KKR
169.5
48%
3.5
CA
Brookfield Corp
NYSE:BN
14.4
-40%
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
6%
3
UK
3i Group PLC
LSE:III
9.5
18%
0.5