GMRINFRA Relative Valuation - GMR Airports Infrastructure Ltd

Watchlist Manager

Watchlist

Price: 98.08 INR 2.99% Market Closed

Market Cap: ₹701.1B

Relative Value

The Relative Value of one GMRINFRA stock under the Base Case scenario is hidden INR. Compared to the current market price of 98.08 INR, GMR Airports Infrastructure Ltd is hidden .

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.

What is Relative Valuation?

How is Relative Value calculated?

GMRINFRA Relative Value

Show

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
IN		GMR Airports Infrastructure Ltd BSE:532754	701.1B INR	5.7	-319.4	21.1	34.8
ES		Aena SME SA MAD:AENA	40.7B EUR	6.7	19.8	12.3	15.9
TH		Airports of Thailand PCL SET:AOT	739.3B THB	10.9	40.2	20.4	30
FR		Aeroports de Paris SA PAR:ADP	11.3B EUR	1.8	121.4	8.9	16.5
MX		Grupo Aeroportuario del Pacifico SAB de CV BMV:GAPB	205.7B MXN	5	20.7	11.4	13.8
IN		GMR Airports Ltd NSE:GMRAIRPORT	1T INR	8.3	-469.2	28	46
CN		Shanghai International Airport Co Ltd SSE:600009	77.6B CNY	6	32.8	35.6	35.6
MX		Grupo Aeroportuario del Sureste SAB de CV BMV:ASURB	172.5B MXN	4.9	15.4	8.6	10
CH		Flughafen Zuerich AG SIX:FHZN	7.4B CHF	5.6	22.2	12.3	20
DE		Fraport AG Frankfurt Airport Services Worldwide XETRA:FRA	7.4B EUR	1.7	15.8	11.6	18.9
DE	F	Fraport Frankfurt Airport Services Worldwide AG XMUN:FRA	7.2B EUR	1.7	15.4	11.4	18.6

				Revenue Growth	P/S to Growth
IN		GMR Airports Infrastructure Ltd BSE:532754	Average P/S: 5.3 5.7	25%	0.2
ES		Aena SME SA MAD:AENA	6.7	6%	1.1
TH		Airports of Thailand PCL SET:AOT	10.9	9%	1.2
FR		Aeroports de Paris SA PAR:ADP	1.8	6%	0.3
MX		Grupo Aeroportuario del Pacifico SAB de CV BMV:GAPB	5	15%	0.3
IN		GMR Airports Ltd NSE:GMRAIRPORT	8.3	25%	0.3
CN		Shanghai International Airport Co Ltd SSE:600009	6	7%	0.9
MX		Grupo Aeroportuario del Sureste SAB de CV BMV:ASURB	4.9	10%	0.5
CH		Flughafen Zuerich AG SIX:FHZN	5.6	4%	1.4
DE		Fraport AG Frankfurt Airport Services Worldwide XETRA:FRA	1.7	3%	0.6
DE	F	Fraport Frankfurt Airport Services Worldwide AG XMUN:FRA	1.7	3%	0.6

				Earnings Growth	PEG
IN		GMR Airports Infrastructure Ltd BSE:532754	Average P/E: 33.7 Negative Multiple: -319.4	N/A	N/A
ES		Aena SME SA MAD:AENA	19.8	7%	2.8
TH		Airports of Thailand PCL SET:AOT	40.2	21%	1.9
FR		Aeroports de Paris SA PAR:ADP	121.4	32%	3.8
MX		Grupo Aeroportuario del Pacifico SAB de CV BMV:GAPB	20.7	15%	1.4
IN		GMR Airports Ltd NSE:GMRAIRPORT	Negative Multiple: -469.2	N/A	N/A
CN		Shanghai International Airport Co Ltd SSE:600009	32.8	20%	1.6
MX		Grupo Aeroportuario del Sureste SAB de CV BMV:ASURB	15.4	0%	N/A
CH		Flughafen Zuerich AG SIX:FHZN	22.2	1%	22.2
DE		Fraport AG Frankfurt Airport Services Worldwide XETRA:FRA	15.8	-4%	N/A
DE	F	Fraport Frankfurt Airport Services Worldwide AG XMUN:FRA	15.4	-4%	N/A

				EBITDA Growth	EV/EBITDA to Growth
IN		GMR Airports Infrastructure Ltd BSE:532754	Average EV/EBITDA: 16.5 21.1	29%	0.7
ES		Aena SME SA MAD:AENA	12.3	7%	1.8
TH		Airports of Thailand PCL SET:AOT	20.4	13%	1.6
FR		Aeroports de Paris SA PAR:ADP	8.9	7%	1.3
MX		Grupo Aeroportuario del Pacifico SAB de CV BMV:GAPB	11.4	20%	0.6
IN		GMR Airports Ltd NSE:GMRAIRPORT	28	29%	1
CN		Shanghai International Airport Co Ltd SSE:600009	35.6	59%	0.6
MX		Grupo Aeroportuario del Sureste SAB de CV BMV:ASURB	8.6	11%	0.8
CH		Flughafen Zuerich AG SIX:FHZN	12.3	6%	2
DE		Fraport AG Frankfurt Airport Services Worldwide XETRA:FRA	11.6	8%	1.4
DE	F	Fraport Frankfurt Airport Services Worldwide AG XMUN:FRA	11.4	8%	1.4

				EBIT Growth	EV/EBIT to Growth
IN		GMR Airports Infrastructure Ltd BSE:532754	Average EV/EBIT: 23.6 34.8	49%	0.7
ES		Aena SME SA MAD:AENA	15.9	8%	2
TH		Airports of Thailand PCL SET:AOT	30	18%	1.7
FR		Aeroports de Paris SA PAR:ADP	16.5	6%	2.7
MX		Grupo Aeroportuario del Pacifico SAB de CV BMV:GAPB	13.8	20%	0.7
IN		GMR Airports Ltd NSE:GMRAIRPORT	46	49%	0.9
CN		Shanghai International Airport Co Ltd SSE:600009	35.6	34%	1
MX		Grupo Aeroportuario del Sureste SAB de CV BMV:ASURB	10	9%	1.1
CH		Flughafen Zuerich AG SIX:FHZN	20	4%	5
DE		Fraport AG Frankfurt Airport Services Worldwide XETRA:FRA	18.9	6%	3.1
DE	F	Fraport Frankfurt Airport Services Worldwide AG XMUN:FRA	18.6	6%	3.1

GMR Airports Infrastructure Ltd
BSE:532754

Relative Value

Valuation Multiples

Multiples Across Competitors

GMRINFRA Competitors Multiples
GMR Airports Infrastructure Ltd Competitors

See Also

Company

Help

Tools

Stocks

GMR Airports Infrastructure Ltd BSE:532754

Relative Value

Valuation Multiples

Multiples Across Competitors

GMRINFRA Competitors Multiples GMR Airports Infrastructure Ltd Competitors

See Also

Company

Help

Tools

Stocks

GMR Airports Infrastructure Ltd
BSE:532754

GMRINFRA Competitors Multiples
GMR Airports Infrastructure Ltd Competitors