GFL Ltd
BSE:500173

Watchlist Manager
GFL Ltd Logo
GFL Ltd
BSE:500173
Watchlist
Price: 46.13 INR 1.68% Market Closed
Market Cap: ₹5.1B

Multiples-Based Value

The Multiples-Based Value for GFL Ltd (500173) under the Base Case is 18.45 INR. Compared with the current market price of 46.13 INR, the stock appears Overvalued by 60%.

Multiples-Based 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.

GFLLIMITED Multiples-Based Value
18.45 INR
Overvaluation 60%
Multiples-Based Value
Price ₹46.13
Worst Case
Base Case
Best Case

Multiples Across Competitors

GFLLIMITED Competitors Multiples
GFL Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
GFL Ltd
BSE:500173
5B INR 138.8 425.4 246.6 249.4
US
Netflix Inc
NASDAQ:NFLX
454.8B USD 10.1 41.4 15.3 34.5
US
Walt Disney Co
NYSE:DIS
185.8B USD 1.9 15.2 11.3 15.7
LU
Spotify Technology SA
NYSE:SPOT
109.3B USD 5.4 41.9 36.5 38.2
US
Warner Bros Discovery Inc
NASDAQ:WBD
67.5B USD 1.8 92.8 5.1 72.8
NL
Universal Music Group NV
AEX:UMG
37B EUR 3 24.1 16.1 19.7
US
Live Nation Entertainment Inc
NYSE:LYV
36.7B USD 1.4 -665.3 19.8 30
US
TKO Group Holdings Inc
NYSE:TKO
37.4B USD 8.6 163.7 26.5 39.8
FR
Bollore SE
PAR:BOL
13.9B EUR 4.7 39.8 -42.6 -42.6
US
Roku Inc
NASDAQ:ROKU
16.2B USD 3.4 183.3 208.8 -5 410
US
Warner Music Group Corp
NASDAQ:WMG
15.2B USD 2.2 50.7 13.4 18.5
P/E Multiple
Earnings Growth PEG
IN
GFL Ltd
BSE:500173
Average P/E: 107.8
425.4
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
41.4
21%
2
US
Walt Disney Co
NYSE:DIS
15.2
6%
2.5
LU
Spotify Technology SA
NYSE:SPOT
41.9
22%
1.9
US
Warner Bros Discovery Inc
NASDAQ:WBD
92.8
N/A N/A
NL
Universal Music Group NV
AEX:UMG
24.1
16%
1.5
US
Live Nation Entertainment Inc
NYSE:LYV
Negative Multiple: -665.3 N/A N/A
US
TKO Group Holdings Inc
NYSE:TKO
163.7
90%
1.8
FR
Bollore SE
PAR:BOL
39.8
-1%
N/A
US
Roku Inc
NASDAQ:ROKU
183.3
94%
2
US
Warner Music Group Corp
NASDAQ:WMG
50.7
41%
1.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
GFL Ltd
BSE:500173
Average EV/EBITDA: 59.9
246.6
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
15.3
-7%
N/A
US
Walt Disney Co
NYSE:DIS
11.3
11%
1
LU
Spotify Technology SA
NYSE:SPOT
36.5
30%
1.2
US
Warner Bros Discovery Inc
NASDAQ:WBD
5.1
-23%
N/A
NL
Universal Music Group NV
AEX:UMG
16.1
14%
1.1
US
Live Nation Entertainment Inc
NYSE:LYV
19.8
21%
0.9
US
TKO Group Holdings Inc
NYSE:TKO
26.5
22%
1.2
FR
Bollore SE
PAR:BOL
Negative Multiple: -42.6 N/A N/A
US
Roku Inc
NASDAQ:ROKU
208.8
147%
1.4
US
Warner Music Group Corp
NASDAQ:WMG
13.4
15%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
GFL Ltd
BSE:500173
Average EV/EBIT: 57.6
249.4
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
34.5
20%
1.7
US
Walt Disney Co
NYSE:DIS
15.7
16%
1
LU
Spotify Technology SA
NYSE:SPOT
38.2
30%
1.3
US
Warner Bros Discovery Inc
NASDAQ:WBD
72.8
11%
6.6
NL
Universal Music Group NV
AEX:UMG
19.7
14%
1.4
US
Live Nation Entertainment Inc
NYSE:LYV
30
23%
1.3
US
TKO Group Holdings Inc
NYSE:TKO
39.8
28%
1.4
FR
Bollore SE
PAR:BOL
Negative Multiple: -42.6 N/A N/A
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -5 410 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
18.5
20%
0.9
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett