Bellevue Group AG
SIX:BBN

Watchlist Manager
Bellevue Group AG Logo
Bellevue Group AG
SIX:BBN
Watchlist
Price: 14.55 CHF 4.68%
Market Cap: 192.6m CHF
Have any thoughts about
Bellevue Group AG?
Write Note

Relative Value

The Relative Value of one BBN stock under the Base Case scenario is 16.18 CHF. Compared to the current market price of 14.55 CHF, Bellevue Group AG is Undervalued by 10%.

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.

BBN Relative Value
Base Case
16.18 CHF
Undervaluation 10%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
84
vs Industry
49
Median 3Y
3.3
Median 5Y
3.2
Industry
3.1
vs History
66
vs Industry
31
Median 3Y
14.7
Median 5Y
15.8
Industry
15.3
Forward
14.9
vs History
65
vs Industry
12
Median 3Y
13.1
Median 5Y
7
Industry
10.2
vs History
65
vs Industry
11
Median 3Y
14.2
Median 5Y
7.2
Industry
12.8
vs History
84
vs Industry
27
Median 3Y
3
Median 5Y
2.6
Industry
1.3
vs History
82
vs Industry
66
Median 3Y
2.5
Median 5Y
2.4
Industry
4.8
vs History
80
vs Industry
70
Median 3Y
2.5
Median 5Y
2.5
Industry
7
vs History
46
vs Industry
52
Median 3Y
7.3
Median 5Y
6.8
Industry
14.1
vs History
30
vs Industry
47
Median 3Y
8.1
Median 5Y
7.7
Industry
14.6
vs History
65
vs Industry
20
Median 3Y
10.2
Median 5Y
5.1
Industry
12.3
vs History
65
vs Industry
20
Median 3Y
10.5
Median 5Y
5.2
Industry
13.4
vs History
82
vs Industry
12
Median 3Y
4.4
Median 5Y
4.2
Industry
1

Multiples Across Competitors

BBN Competitors Multiples
Bellevue Group AG Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CH
Bellevue Group AG
SIX:BBN
192.6m CHF 2.5 13.2 6.9 8.6
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
35.5B GBP 8.9 9.3 9.5 9.5
P/S Multiple
Revenue Growth P/S to Growth
CH
Bellevue Group AG
SIX:BBN
Average P/S: 6.2
2.5
N/A N/A
US
Blackstone Inc
NYSE:BX
18.5
29%
0.6
US
BlackRock Inc
NYSE:BLK
7.5
14%
0.5
US
KKR & Co Inc
NYSE:KKR
5.5
-8%
N/A
CA
Brookfield Corp
NYSE:BN
1
-58%
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
3.1
5%
0.6
US
Ameriprise Financial Inc
NYSE:AMP
3
6%
0.5
UK
3i Group PLC
LSE:III
8.9
17%
0.5
P/E Multiple
Earnings Growth PEG
CH
Bellevue Group AG
SIX:BBN
Average P/E: 42.6
13.2
3%
4.4
US
Blackstone Inc
NYSE:BX
94.9
85%
1.1
US
BlackRock Inc
NYSE:BLK
24
16%
1.5
US
KKR & Co Inc
NYSE:KKR
44
22%
2
CA
Brookfield Corp
NYSE:BN
119.4
100%
1.2
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
16.8
21%
0.8
US
Ameriprise Financial Inc
NYSE:AMP
19.2
17%
1.1
UK
3i Group PLC
LSE:III
9.3
16%
0.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CH
Bellevue Group AG
SIX:BBN
Average EV/EBITDA: 40.7
6.9
N/A 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
CH
Bellevue Group AG
SIX:BBN
Average EV/EBIT: 39.8
8.6
N/A 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