E

Excel Realty N Infra Ltd
BSE:533090

Watchlist Manager
Excel Realty N Infra Ltd
BSE:533090
Watchlist
Price: 1.21 INR 0.83% Market Closed
Market Cap: ₹1.7B

Relative Value

The Relative Value of one EXCEL stock under the Base Case scenario is 0.13 INR. Compared to the current market price of 1.21 INR, Excel Realty N Infra Ltd is Overvalued by 89%.

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.

EXCEL Relative Value
Base Case
0.13 INR
Overvaluation 89%
Relative Value
Price
E
Worst Case
Base Case
Best Case

Multiples Across Competitors

EXCEL Competitors Multiples
Excel Realty N Infra 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
Excel Realty N Infra Ltd
BSE:533090
1.7B INR 10.4 1 129.9 -31.2 -29.9
JP
Mitsubishi Corp
TSE:8058
15.4T JPY 0.9 22.6 26.6 56.8
JP
Itochu Corp
TSE:8001
15.3T JPY 1.1 16.4 15.6 25.7
JP
Mitsui & Co Ltd
TSE:8031
14.3T JPY 1 15.7 22 37.5
US
United Rentals Inc
NYSE:URI
57.9B USD 3.6 22.9 9.9 17.5
JP
Marubeni Corp
TSE:8002
8.3T JPY 1 14.6 16.9 26.6
US
WW Grainger Inc
XMUN:GWW
42.4B EUR 2.8 28.7 22.1 24.4
US
Fastenal Co
NASDAQ:FAST
50.1B USD 6.1 39.8 27.2 30.2
US
W W Grainger Inc
NYSE:GWW
50.7B USD 2.9 29.3 19.1 21.1
US
Ferguson Enterprises Inc
NYSE:FERG
49.3B USD 1.6 25.1 17.1 19.5
JP
Sumitomo Corp
TSE:8053
7.5T JPY 1 12.4 15.7 24.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
E
Excel Realty N Infra Ltd
BSE:533090
Average EV/EBITDA: 19.2
Negative Multiple: -31.2
N/A N/A
JP
Mitsubishi Corp
TSE:8058
26.6
0%
N/A
JP
Itochu Corp
TSE:8001
15.6
5%
3.1
JP
Mitsui & Co Ltd
TSE:8031
22
4%
5.5
US
United Rentals Inc
NYSE:URI
9.9
7%
1.4
JP
Marubeni Corp
TSE:8002
16.9
0%
N/A
US
W
WW Grainger Inc
XMUN:GWW
22.1
6%
3.7
US
Fastenal Co
NASDAQ:FAST
27.2
10%
2.7
US
W W Grainger Inc
NYSE:GWW
19.1
6%
3.2
US
Ferguson Enterprises Inc
NYSE:FERG
17.1
8%
2.1
JP
Sumitomo Corp
TSE:8053
15.7
8%
2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
E
Excel Realty N Infra Ltd
BSE:533090
Average EV/EBIT: 28.4
Negative Multiple: -29.9
N/A N/A
JP
Mitsubishi Corp
TSE:8058
56.8
N/A N/A
JP
Itochu Corp
TSE:8001
25.7
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
37.5
N/A N/A
US
United Rentals Inc
NYSE:URI
17.5
7%
2.5
JP
Marubeni Corp
TSE:8002
26.6
N/A N/A
US
W
WW Grainger Inc
XMUN:GWW
24.4
6%
4.1
US
Fastenal Co
NASDAQ:FAST
30.2
10%
3
US
W W Grainger Inc
NYSE:GWW
21.1
6%
3.5
US
Ferguson Enterprises Inc
NYSE:FERG
19.5
10%
1.9
JP
Sumitomo Corp
TSE:8053
24.8
N/A N/A