Udayshivakumar Infra Ltd
BSE:543861

Watchlist Manager
Udayshivakumar Infra Ltd Logo
Udayshivakumar Infra Ltd
BSE:543861
Watchlist
Price: 21.33 INR 1.47%
Market Cap: ₹1.2B

Relative Value

The Relative Value of one USK stock under the Base Case scenario is 30.31 INR. Compared to the current market price of 21.33 INR, Udayshivakumar Infra Ltd is Undervalued by 30%.

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.

USK Relative Value
Base Case
30.31 INR
Undervaluation 30%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

USK Competitors Multiples
Udayshivakumar 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
Udayshivakumar Infra Ltd
BSE:543861
1.2B INR 0.4 -7 -15.3 -7.5
FR
Vinci SA
PAR:DG
69.5B EUR 1 14.7 6.8 9.9
US
Quanta Services Inc
NYSE:PWR
69.5B USD 2.6 68.5 31.2 49
IN
Larsen & Toubro Ltd
NSE:LT
5.6T INR 2 34.4 20.6 24.2
IN
Larsen and Toubro Ltd
F:LTO
52.4B EUR 2 34.7 20.8 24.4
NL
Ferrovial SE
AEX:FER
42.1B EUR 4.5 12.8 39.8 59.3
ES
Ferrovial SA
MAD:FER
42B EUR 4.6 13 38.4 57.2
US
Comfort Systems USA Inc
NYSE:FIX
39.2B USD 4.7 47.1 31 34.8
DE
Hochtief AG
XETRA:HOT
27.1B EUR 0.7 31.5 13.9 20.5
US
EMCOR Group Inc
NYSE:EME
31.7B USD 2 28.2 18.4 20.4
CN
China State Construction Engineering Corp Ltd
SSE:601668
212.4B CNY 0.1 4.8 10.8 10.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
Udayshivakumar Infra Ltd
BSE:543861
Average EV/EBITDA: 23.2
Negative Multiple: -15.3
N/A N/A
FR
Vinci SA
PAR:DG
6.8
6%
1.1
US
Quanta Services Inc
NYSE:PWR
31.2
21%
1.5
IN
Larsen & Toubro Ltd
NSE:LT
20.6
18%
1.1
IN
Larsen and Toubro Ltd
F:LTO
20.8
18%
1.2
NL
Ferrovial SE
AEX:FER
39.8
9%
4.4
ES
Ferrovial SA
MAD:FER
38.4
9%
4.3
US
Comfort Systems USA Inc
NYSE:FIX
31
25%
1.2
DE
H
Hochtief AG
XETRA:HOT
13.9
5%
2.8
US
EMCOR Group Inc
NYSE:EME
18.4
11%
1.7
CN
C
China State Construction Engineering Corp Ltd
SSE:601668
10.8
11%
1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
Udayshivakumar Infra Ltd
BSE:543861
Average EV/EBIT: 31.1
Negative Multiple: -7.5
N/A N/A
FR
Vinci SA
PAR:DG
9.9
7%
1.4
US
Quanta Services Inc
NYSE:PWR
49
24%
2
IN
Larsen & Toubro Ltd
NSE:LT
24.2
21%
1.2
IN
Larsen and Toubro Ltd
F:LTO
24.4
21%
1.2
NL
Ferrovial SE
AEX:FER
59.3
12%
4.9
ES
Ferrovial SA
MAD:FER
57.2
12%
4.8
US
Comfort Systems USA Inc
NYSE:FIX
34.8
29%
1.2
DE
H
Hochtief AG
XETRA:HOT
20.5
6%
3.4
US
EMCOR Group Inc
NYSE:EME
20.4
11%
1.9
CN
C
China State Construction Engineering Corp Ltd
SSE:601668
10.8
7%
1.5