APL Apollo Tubes Ltd
NSE:APLAPOLLO

Watchlist Manager
APL Apollo Tubes Ltd Logo
APL Apollo Tubes Ltd
NSE:APLAPOLLO
Watchlist
Price: 1 739.1 INR 0.07% Market Closed
Market Cap: 482.8B INR

Relative Value

The Relative Value of one APLAPOLLO stock under the Base Case scenario is 2 252.71 INR. Compared to the current market price of 1 739.1 INR, APL Apollo Tubes Ltd is Undervalued by 23%.

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.

APLAPOLLO Relative Value
Base Case
2 252.71 INR
Undervaluation 23%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
26
vs Industry
49
Median 3Y
2.3
Median 5Y
2.1
Industry
2
Forward
2.1
vs History
61
vs Industry
3
Median 3Y
56.1
Median 5Y
49.4
Industry
18.8
Forward
41.4
vs History
80
vs Industry
4
Median 3Y
41.4
Median 5Y
37.6
Industry
10.9
vs History
38
vs Industry
5
Median 3Y
74.7
Median 5Y
69.1
Industry
18.4
vs History
74
vs Industry
5
Median 3Y
11.5
Median 5Y
11
Industry
2.1
vs History
28
vs Industry
50
Median 3Y
2.2
Median 5Y
2.1
Industry
2.5
Forward
2.1
vs History
58
vs Industry
20
Median 3Y
16.9
Median 5Y
15.5
Industry
8.3
vs History
58
vs Industry
4
Median 3Y
34.8
Median 5Y
32.4
Industry
12.3
Forward
27.1
vs History
58
vs Industry
4
Median 3Y
40.7
Median 5Y
37.4
Industry
14.9
Forward
30.5
vs History
80
vs Industry
5
Median 3Y
41
Median 5Y
37.3
Industry
12.4
vs History
61
vs Industry
0
Median 3Y
91.7
Median 5Y
96.7
Industry
16.8
vs History
30
vs Industry
10
Median 3Y
10.2
Median 5Y
9.5
Industry
1.9

Multiples Across Competitors

APLAPOLLO Competitors Multiples
APL Apollo Tubes 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
APL Apollo Tubes Ltd
NSE:APLAPOLLO
482.8B INR 2.3 46 30 34.8
ZA
Kumba Iron Ore Ltd
JSE:KIO
109.4B Zac 0 0 0 0
BR
Vale SA
BOVESPA:VALE3
294.4B BRL 1.4 9.8 4.7 6.1
AU
Fortescue Metals Group Ltd
ASX:FMG
69.9B AUD 3 13.8 9.2 9.2
AU
Fortescue Ltd
XMUN:FVJ
39.8B EUR 3 13.9 9.2 9.2
LU
ArcelorMittal SA
AEX:MT
33.4B EUR 0.6 15.2 7.2 13.8
US
Nucor Corp
NYSE:NUE
36.9B USD 1.2 22.4 10.3 16.3
IN
JSW Steel Ltd
NSE:JSWSTEEL
2.7T INR 1.6 45.1 13.1 20.7
US
Steel Dynamics Inc
NASDAQ:STLD
24.7B USD 1.4 22 14.3 19.8
IN
Tata Steel Ltd
NSE:TATASTEEL
2.2T INR 1 31.7 9.6 15.5
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
153.6B CNY 0.5 16.3 15.8 15.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
APL Apollo Tubes Ltd
NSE:APLAPOLLO
Average EV/EBITDA: 12.3
30
28%
1.1
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
6%
N/A
BR
Vale SA
BOVESPA:VALE3
4.7
7%
0.7
AU
Fortescue Metals Group Ltd
ASX:FMG
9.2
10%
0.9
AU
F
Fortescue Ltd
XMUN:FVJ
9.2
10%
0.9
LU
ArcelorMittal SA
AEX:MT
7.2
13%
0.6
US
Nucor Corp
NYSE:NUE
10.3
10%
1
IN
JSW Steel Ltd
NSE:JSWSTEEL
13.1
24%
0.5
US
Steel Dynamics Inc
NASDAQ:STLD
14.3
13%
1.1
IN
Tata Steel Ltd
NSE:TATASTEEL
9.6
20%
0.5
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
15.8
59%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
APL Apollo Tubes Ltd
NSE:APLAPOLLO
Average EV/EBIT: 16.1
34.8
32%
1.1
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
-4%
N/A
BR
Vale SA
BOVESPA:VALE3
6.1
5%
1.2
AU
Fortescue Metals Group Ltd
ASX:FMG
9.2
-8%
N/A
AU
F
Fortescue Ltd
XMUN:FVJ
9.2
-8%
N/A
LU
ArcelorMittal SA
AEX:MT
13.8
15%
0.9
US
Nucor Corp
NYSE:NUE
16.3
13%
1.3
IN
JSW Steel Ltd
NSE:JSWSTEEL
20.7
37%
0.6
US
Steel Dynamics Inc
NASDAQ:STLD
19.8
13%
1.5
IN
Tata Steel Ltd
NSE:TATASTEEL
15.5
30%
0.5
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
15.8
24%
0.7