Using the industry peer median EV/Revenue multiple (trailing + forward), CaliberCos Inc. (CWD) has a fair value of $162.49 based on 7 comparable companies in the Asset Management industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/Revenue | Forward EV/Revenue | |
|---|---|---|---|
| CaliberCos Inc.CWD | 3 | 4.9x | 1.2x |
| BlackRock, Inc. | 149,228 | 6.3x | 6.4x |
| Blackstone Inc. | 134,810 | 10.6x | 11.5x |
| Brookfield Corporation | 91,185 | 5.1x | 70.7x |
| KKR & Co. Inc. | 81,176 | 7.1x | 17.2x |
| Brookfield Asset Management Ltd. | 72,439 | 15.2x | 13.7x |
| Ameriprise Financial, Inc. | 39,987 | 1.9x | 2.0x |
| Ares Management Corporation | 33,771 | 7.3x | 10.3x |
| Industry Median | 7.1x | 11.5x | |
| (*) Revenue | 20 | 84 | |
| = Enterprise Value | 142 | 969 | |
| (-) Net Debt | 96 | 96 | |
| Equity Value | 46 | 874 | |
| (/) Outstanding shares | 3 | 3 | |
| Fair Price | $16 | $309 | |
Disclaimer: Sweet Value Lab provides estimated intrinsic values for informational purposes only. This is not financial advice. All models rely on assumptions that may not reflect future performance. Always do your own research before making investment decisions.