D

Dharni Capital Services Ltd
BSE:543753

Watchlist Manager
Dharni Capital Services Ltd
BSE:543753
Watchlist
Price: 61.4 INR 0.08% Market Closed
Market Cap: ₹1.3B

Relative Value

The Relative Value of one DHARNI stock under the Base Case scenario is 42.08 INR. Compared to the current market price of 61.4 INR, Dharni Capital Services Ltd is Overvalued by 31%.

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.

DHARNI Relative Value
Base Case
42.08 INR
Overvaluation 31%
Relative Value
Price
D
Worst Case
Base Case
Best Case

Multiples Across Competitors

DHARNI Competitors Multiples
Dharni Capital Services 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
Dharni Capital Services Ltd
BSE:543753
1.3B INR 19.2 32.5 49.1 52.1
US
BlackRock Inc
NYSE:BLK
169B USD 7 30.4 21 23.8
US
Blackstone Inc
NYSE:BX
143.9B USD 10 47.7 21.1 21.2
CA
Brookfield Corp
NYSE:BN
112.8B USD 1.5 98.8 11.7 17.4
ZA
Ninety One Ltd
JSE:NY1
94.7B ZAR 6.2 27.8 -35.7 -38.5
US
Bank of New York Mellon Corp
NYSE:BK
83.7B USD 4.2 15.8 0 0
US
KKR & Co Inc
NYSE:KKR
83.6B USD 3.4 37.1 21.8 21.8
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
67.3B EUR 16.6 32.2 29.2 29.5
CA
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
109.5B CAD 16.7 32.3 29.3 29.6
CA
Brookfield Asset Management Inc
NYSE:BAM
79.9B USD 16.6 32.3 29.2 29.5
US
Ameriprise Financial Inc
NYSE:AMP
44.5B USD 2.4 12.5 12.7 12.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
D
Dharni Capital Services Ltd
BSE:543753
Average EV/EBITDA: 25
49.1
N/A N/A
US
BlackRock Inc
NYSE:BLK
21
24%
0.9
US
Blackstone Inc
NYSE:BX
21.1
18%
1.2
CA
Brookfield Corp
NYSE:BN
11.7
N/A N/A
ZA
N
Ninety One Ltd
JSE:NY1
Negative Multiple: -35.7 N/A N/A
US
Bank of New York Mellon Corp
NYSE:BK
Not Available N/A N/A
US
KKR & Co Inc
NYSE:KKR
21.8
37%
0.6
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
29.2
21%
1.4
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
29.3
21%
1.4
CA
Brookfield Asset Management Inc
NYSE:BAM
29.2
21%
1.4
US
Ameriprise Financial Inc
NYSE:AMP
12.7
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
D
Dharni Capital Services Ltd
BSE:543753
Average EV/EBIT: 26.4
52.1
N/A N/A
US
BlackRock Inc
NYSE:BLK
23.8
17%
1.4
US
Blackstone Inc
NYSE:BX
21.2
8%
2.6
CA
Brookfield Corp
NYSE:BN
17.4
N/A N/A
ZA
N
Ninety One Ltd
JSE:NY1
Negative Multiple: -38.5 N/A N/A
US
Bank of New York Mellon Corp
NYSE:BK
Not Available N/A N/A
US
KKR & Co Inc
NYSE:KKR
21.8
37%
0.6
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
29.5
20%
1.5
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
29.6
20%
1.5
CA
Brookfield Asset Management Inc
NYSE:BAM
29.5
20%
1.5
US
Ameriprise Financial Inc
NYSE:AMP
12.7
N/A N/A
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