Aptech Ltd
NSE:APTECHT

Watchlist Manager
Aptech Ltd Logo
Aptech Ltd
NSE:APTECHT
Watchlist
Price: 158 INR 1.06% Market Closed
Market Cap: 9.2B INR

Relative Value

The Relative Value of one APTECHT stock under the Base Case scenario is 174.17 INR. Compared to the current market price of 158 INR, Aptech Ltd is Undervalued by 9%.

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.

APTECHT Relative Value
Base Case
174.17 INR
Undervaluation 9%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
93
vs Industry
36
Median 3Y
3.1
Median 5Y
3.5
Industry
1.2
vs History
38
vs Industry
10
Median 3Y
29.9
Median 5Y
37.6
Industry
15.8
vs History
7
vs Industry
21
Median 3Y
24.3
Median 5Y
23.1
Industry
8.1
vs History
31
vs Industry
11
Median 3Y
29.2
Median 5Y
39.3
Industry
12.9
vs History
76
vs Industry
22
Median 3Y
5.4
Median 5Y
5.2
Industry
1.7
vs History
93
vs Industry
43
Median 3Y
2.8
Median 5Y
3.2
Industry
1.4
vs History
93
vs Industry
69
Median 3Y
2.8
Median 5Y
3.3
Industry
3
vs History
58
vs Industry
12
Median 3Y
23.7
Median 5Y
28.3
Industry
8
vs History
50
vs Industry
10
Median 3Y
32.6
Median 5Y
35.8
Industry
10.9
vs History
11
vs Industry
28
Median 3Y
21.9
Median 5Y
20.2
Industry
8.4
vs History
6
vs Industry
27
Median 3Y
25.3
Median 5Y
23.9
Industry
10.7
vs History
73
vs Industry
18
Median 3Y
5.8
Median 5Y
5.7
Industry
1.3

Multiples Across Competitors

APTECHT Competitors Multiples
Aptech Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
Aptech Ltd
NSE:APTECHT
9.2B INR 2 48 24.5 34.7
US
Duolingo Inc
NASDAQ:DUOL
18.7B USD 23 193 211.9 248.8
ZA
Advtech Ltd
JSE:ADH
17.8B Zac 0 0 0 0
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
8.9B USD 1.8 22.6 11 11
ZA
Stadio Holdings Ltd
JSE:SDO
7.6B Zac 0 0 0 0
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
7B USD 2.6 43.5 21.5 28.9
CN
TAL Education Group
NYSE:TAL
6.5B USD 2.9 76.4 -900.6 -900.6
US
Stride Inc
NYSE:LRN
6.3B USD 2.8 21.2 12.4 16.1
US
Grand Canyon Education Inc
NASDAQ:LOPE
5.4B USD 5.2 23.5 16.1 18.3
ZA
Curro Holdings Ltd
JSE:COH
5.3B Zac 0 0 0 0
US
Adtalem Global Education Inc
NYSE:ATGE
4.7B USD 2.7 20.2 12.8 14.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
Aptech Ltd
NSE:APTECHT
Average EV/EBITDA: 44.3
24.5
N/A N/A
US
Duolingo Inc
NASDAQ:DUOL
211.9
95%
2.2
ZA
A
Advtech Ltd
JSE:ADH
Not Available
13%
N/A
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
11
26%
0.4
ZA
S
Stadio Holdings Ltd
JSE:SDO
Not Available N/A N/A
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
21.5
18%
1.2
CN
TAL Education Group
NYSE:TAL
Negative Multiple: -900.6 N/A N/A
US
Stride Inc
NYSE:LRN
12.4
25%
0.5
US
Grand Canyon Education Inc
NASDAQ:LOPE
16.1
N/A N/A
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A N/A
US
Adtalem Global Education Inc
NYSE:ATGE
12.8
18%
0.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
Aptech Ltd
NSE:APTECHT
Average EV/EBIT: 53.2
34.7
N/A N/A
US
Duolingo Inc
NASDAQ:DUOL
248.8
84%
3
ZA
A
Advtech Ltd
JSE:ADH
Not Available
14%
N/A
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
11
30%
0.4
ZA
S
Stadio Holdings Ltd
JSE:SDO
Not Available N/A N/A
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
28.9
23%
1.3
CN
TAL Education Group
NYSE:TAL
Negative Multiple: -900.6 N/A N/A
US
Stride Inc
NYSE:LRN
16.1
31%
0.5
US
Grand Canyon Education Inc
NASDAQ:LOPE
18.3
N/A N/A
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A N/A
US
Adtalem Global Education Inc
NYSE:ATGE
14.8
21%
0.7