Span Divergent Ltd
BSE:524727

Watchlist Manager
Span Divergent Ltd Logo
Span Divergent Ltd
BSE:524727
Watchlist
Price: 2 320 INR -2.11% Market Closed
Market Cap: ₹170m

Relative Value

524727 doesn't have a meaningful market cap.

The Relative Value of one SDL stock under the Base Case scenario is 713.93 INR. Compared to the current market price of 2 320 INR, Span Divergent Ltd is Overvalued by 69%.

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.

SDL Relative Value
Base Case
713.93 INR
Overvaluation 69%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

SDL Competitors Multiples
Span Divergent 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
Span Divergent Ltd
BSE:524727
170m INR 1.5 -13.4 -9.4 -6
US
Sysco Corp
NYSE:SYY
39.3B USD 0.5 21.7 11.1 14.1
US
US Foods Holding Corp
NYSE:USFD
18.1B USD 0.5 33.5 14.2 19.6
US
Performance Food Group Co
NYSE:PFGC
14.6B USD 0.2 46.3 13.9 26.8
TH
CP Axtra PCL
SET:CPAXT
160.8B THB 0.3 16.6 8 15.2
SG
Olam International Ltd
F:O5I
4.3B EUR 0.2 9.7 6.2 9.1
SG
Olam Group Ltd
SGX:VC2
3.4B SGD 0.1 13.5 5.7 9.1
US
Chefs' Warehouse Inc
NASDAQ:CHEF
2.6B USD 0.6 35 14.6 22
AU
Metcash Ltd
ASX:MTS
3.7B AUD 0.2 13 10.3 10.3
DE
Metro AG
XETRA:B4B
1.9B EUR 0.1 -10.8 3.1 18.6
US
United Natural Foods Inc
NYSE:UNFI
2.3B USD 0.1 -23.2 8.4 22.9
P/E Multiple
Earnings Growth PEG
IN
Span Divergent Ltd
BSE:524727
Average P/E: 23.7
Negative Multiple: -13.4
N/A N/A
US
Sysco Corp
NYSE:SYY
21.7
13%
1.7
US
US Foods Holding Corp
NYSE:USFD
33.5
36%
0.9
US
Performance Food Group Co
NYSE:PFGC
46.3
51%
0.9
TH
CP Axtra PCL
SET:CPAXT
16.6
19%
0.9
SG
O
Olam International Ltd
F:O5I
9.7
-59%
N/A
SG
Olam Group Ltd
SGX:VC2
13.5
N/A N/A
US
Chefs' Warehouse Inc
NASDAQ:CHEF
35
23%
1.5
AU
Metcash Ltd
ASX:MTS
13
4%
3.3
DE
Metro AG
XETRA:B4B
Negative Multiple: -10.8 N/A N/A
US
United Natural Foods Inc
NYSE:UNFI
Negative Multiple: -23.2 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
Span Divergent Ltd
BSE:524727
Average EV/EBITDA: 9.6
Negative Multiple: -9.4
N/A N/A
US
Sysco Corp
NYSE:SYY
11.1
4%
2.8
US
US Foods Holding Corp
NYSE:USFD
14.2
15%
0.9
US
Performance Food Group Co
NYSE:PFGC
13.9
18%
0.8
TH
CP Axtra PCL
SET:CPAXT
8
9%
0.9
SG
O
Olam International Ltd
F:O5I
6.2
N/A N/A
SG
Olam Group Ltd
SGX:VC2
5.7
N/A N/A
US
Chefs' Warehouse Inc
NASDAQ:CHEF
14.6
18%
0.8
AU
Metcash Ltd
ASX:MTS
10.3
18%
0.6
DE
Metro AG
XETRA:B4B
3.1
6%
0.5
US
United Natural Foods Inc
NYSE:UNFI
8.4
19%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
Span Divergent Ltd
BSE:524727
Average EV/EBIT: 16.8
Negative Multiple: -6
N/A N/A
US
Sysco Corp
NYSE:SYY
14.1
4%
3.5
US
US Foods Holding Corp
NYSE:USFD
19.6
18%
1.1
US
Performance Food Group Co
NYSE:PFGC
26.8
32%
0.8
TH
CP Axtra PCL
SET:CPAXT
15.2
11%
1.4
SG
O
Olam International Ltd
F:O5I
9.1
N/A N/A
SG
Olam Group Ltd
SGX:VC2
9.1
N/A N/A
US
Chefs' Warehouse Inc
NASDAQ:CHEF
22
17%
1.3
AU
Metcash Ltd
ASX:MTS
10.3
4%
2.6
DE
Metro AG
XETRA:B4B
18.6
26%
0.7
US
United Natural Foods Inc
NYSE:UNFI
22.9
40%
0.6