Ernst Russ AG
XETRA:HXCK

Watchlist Manager
Ernst Russ AG Logo
Ernst Russ AG
XETRA:HXCK
Watchlist
Price: 5.94 EUR 4.95% Market Closed
Market Cap: 200.1m EUR
Have any thoughts about
Ernst Russ AG?
Write Note

Relative Value

The Relative Value of one HXCK stock under the Base Case scenario is 7.48 EUR. Compared to the current market price of 5.94 EUR, Ernst Russ AG is Undervalued by 21%.

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.

HXCK Relative Value
Base Case
7.48 EUR
Undervaluation 21%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
41
vs Industry
77
Median 3Y
1
Median 5Y
0.9
Industry
3.1
Forward
1.2
vs History
85
vs Industry
63
Median 3Y
3.7
Median 5Y
4.6
Industry
15.3
Forward
5.1
vs History
57
vs Industry
47
Median 3Y
1.9
Median 5Y
1.9
Industry
10.2
vs History
58
vs Industry
8
Median 3Y
5.3
Median 5Y
4.7
Industry
12.7
vs History
58
vs Industry
46
Median 3Y
1.3
Median 5Y
1.2
Industry
1.3
vs History
87
vs Industry
80
Median 3Y
0.6
Median 5Y
0.9
Industry
4.8
Forward
0.6
vs History
90
vs Industry
78
Median 3Y
1.2
Median 5Y
2.1
Industry
7
vs History
93
vs Industry
67
Median 3Y
1.3
Median 5Y
3.3
Industry
14.2
Forward
1.1
vs History
93
vs Industry
63
Median 3Y
1.9
Median 5Y
6.1
Industry
14.6
Forward
1.6
vs History
92
vs Industry
50
Median 3Y
1.4
Median 5Y
3.8
Industry
12.4
vs History
38
vs Industry
43
Median 3Y
2
Median 5Y
1.6
Industry
13.5
vs History
88
vs Industry
66
Median 3Y
0.5
Median 5Y
0.5
Industry
0.9

Multiples Across Competitors

HXCK Competitors Multiples
Ernst Russ 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
DE
Ernst Russ AG
XETRA:HXCK
200.1m EUR 1 3.3 0.7 1
US
Blackstone Inc
NYSE:BX
213.6B USD 18.7 96 39.3 39.6
US
BlackRock Inc
NYSE:BLK
155.7B USD 8 25.6 20 21.3
US
KKR & Co Inc
NYSE:KKR
133.9B USD 5.6 44.8 171.8 171.8
CA
Brookfield Corp
NYSE:BN
86.4B USD 0.9 117.1 9.9 14.3
LU
Reinet Investments SCA
JSE:RNI
63B Zac 0 0 0 0
ZA
Ninety One Ltd
JSE:NY1
62.6B Zac 0 0 0 0
MU
African Rainbow Capital Investments Ltd
JSE:AIL
60.1B 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
52.4B USD 3 19.3 18.1 18.1
UK
3i Group PLC
LSE:III
34.9B GBP 8.7 9.1 9.4 9.4
P/S Multiple
Revenue Growth P/S to Growth
DE
Ernst Russ AG
XETRA:HXCK
Average P/S: 6.1
1
-19%
N/A
US
Blackstone Inc
NYSE:BX
18.7
117%
0.2
US
BlackRock Inc
NYSE:BLK
8
47%
0.2
US
KKR & Co Inc
NYSE:KKR
5.6
-22%
N/A
CA
Brookfield Corp
NYSE:BN
0.9
-92%
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
15%
0.2
US
Ameriprise Financial Inc
NYSE:AMP
3
19%
0.2
UK
3i Group PLC
LSE:III
8.7
61%
0.1
P/E Multiple
Earnings Growth P/E to Growth
DE
Ernst Russ AG
XETRA:HXCK
Average P/E: 41.5
3.3
-39%
N/A
US
Blackstone Inc
NYSE:BX
96
530%
0.2
US
BlackRock Inc
NYSE:BLK
25.6
55%
0.5
US
KKR & Co Inc
NYSE:KKR
44.8
82%
0.5
CA
Brookfield Corp
NYSE:BN
117.1
694%
0.2
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
79%
0.2
US
Ameriprise Financial Inc
NYSE:AMP
19.3
61%
0.3
UK
3i Group PLC
LSE:III
9.1
58%
0.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DE
Ernst Russ AG
XETRA:HXCK
Average EV/EBITDA: 40.4
0.7
-19%
N/A
US
Blackstone Inc
NYSE:BX
39.3
244%
0.2
US
BlackRock Inc
NYSE:BLK
20
71%
0.3
US
KKR & Co Inc
NYSE:KKR
171.8
317%
0.5
CA
Brookfield Corp
NYSE:BN
9.9
-56%
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
18.1
38%
0.5
UK
3i Group PLC
LSE:III
9.4
43%
0.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DE
Ernst Russ AG
XETRA:HXCK
Average EV/EBIT: 39.3
1
-29%
N/A
US
Blackstone Inc
NYSE:BX
39.6
214%
0.2
US
BlackRock Inc
NYSE:BLK
21.3
71%
0.3
US
KKR & Co Inc
NYSE:KKR
171.8
225%
0.8
CA
Brookfield Corp
NYSE:BN
14.3
-79%
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
18.1
17%
1.1
UK
3i Group PLC
LSE:III
9.4
65%
0.1

See Also

Discover More
Back to Top