E

Excel Realty N Infra Ltd
BSE:533090

Watchlist Manager
Excel Realty N Infra Ltd
BSE:533090
Watchlist
Price: 0.99 INR -2.94% Market Closed
Market Cap: ₹1.4B

Multiples-Based Value

The Multiples-Based Value for Excel Realty N Infra Ltd (533090) under the Base Case is 0.13 INR. Compared with the current market price of 0.99 INR, the stock appears Overvalued by 87%.

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.

EXCEL Multiples-Based Value
Base Case
0.13 INR
Overvaluation 87%
Multiples-Based Value
Price ₹0.99
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
1.4B INR 12.4 -131.3 -19.5 -18.9
JP
Mitsubishi Corp
TSE:8058
20.1T JPY 1.1 27.6 29 54.7
JP
Mitsui & Co Ltd
TSE:8031
18.2T JPY 1.3 21.1 25.8 42.3
JP
Itochu Corp
TSE:8001
16.6T JPY 1.1 17.9 17.1 28
JP
Marubeni Corp
TSE:8002
10T JPY 1.2 19.7 24 42.3
US
WW Grainger Inc
XMUN:GWW
45.9B EUR 3 31.5 20.2 22.2
US
W W Grainger Inc
NYSE:GWW
54.4B USD 3 31.8 20.3 22.4
US
Fastenal Co
NASDAQ:FAST
55.3B USD 6.7 44 30 33.3
JP
Sumitomo Corp
TSE:8053
7.5T JPY 1 13.5 15.8 25.4
US
United Rentals Inc
NYSE:URI
48B USD 3 19.2 8.5 15.2
US
Ferguson Enterprises Inc
NYSE:FERG
48.6B USD 3.8 61.8 41.5 47.5
P/E Multiple
Earnings Growth PEG
IN
E
Excel Realty N Infra Ltd
BSE:533090
Average P/E: 28.8
Negative Multiple: -131.3
N/A N/A
JP
Mitsubishi Corp
TSE:8058
27.6
3%
9.2
JP
Mitsui & Co Ltd
TSE:8031
21.1
4%
5.3
JP
Itochu Corp
TSE:8001
17.9
9%
2
JP
Marubeni Corp
TSE:8002
19.7
7%
2.8
US
W
WW Grainger Inc
XMUN:GWW
31.5
14%
2.2
US
W W Grainger Inc
NYSE:GWW
31.8
14%
2.3
US
Fastenal Co
NASDAQ:FAST
44
10%
4.4
JP
Sumitomo Corp
TSE:8053
13.5
6%
2.3
US
United Rentals Inc
NYSE:URI
19.2
15%
1.3
US
Ferguson Enterprises Inc
NYSE:FERG
61.8
52%
1.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
E
Excel Realty N Infra Ltd
BSE:533090
Average EV/EBITDA: 23.2
Negative Multiple: -19.5
N/A N/A
JP
Mitsubishi Corp
TSE:8058
29
4%
7.3
JP
Mitsui & Co Ltd
TSE:8031
25.8
7%
3.7
JP
Itochu Corp
TSE:8001
17.1
5%
3.4
JP
Marubeni Corp
TSE:8002
24
2%
12
US
W
WW Grainger Inc
XMUN:GWW
20.2
11%
1.8
US
W W Grainger Inc
NYSE:GWW
20.3
11%
1.8
US
Fastenal Co
NASDAQ:FAST
30
10%
3
JP
Sumitomo Corp
TSE:8053
15.8
3%
5.3
US
United Rentals Inc
NYSE:URI
8.5
9%
0.9
US
Ferguson Enterprises Inc
NYSE:FERG
41.5
48%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
E
Excel Realty N Infra Ltd
BSE:533090
Average EV/EBIT: 33.3
Negative Multiple: -18.9
N/A N/A
JP
Mitsubishi Corp
TSE:8058
54.7
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
42.3
N/A N/A
JP
Itochu Corp
TSE:8001
28
N/A N/A
JP
Marubeni Corp
TSE:8002
42.3
N/A N/A
US
W
WW Grainger Inc
XMUN:GWW
22.2
11%
2
US
W W Grainger Inc
NYSE:GWW
22.4
11%
2
US
Fastenal Co
NASDAQ:FAST
33.3
10%
3.3
JP
Sumitomo Corp
TSE:8053
25.4
N/A N/A
US
United Rentals Inc
NYSE:URI
15.2
10%
1.5
US
Ferguson Enterprises Inc
NYSE:FERG
47.5
50%
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