Aptech Ltd
NSE:APTECHT

Watchlist Manager
Aptech Ltd Logo
Aptech Ltd
NSE:APTECHT
Watchlist
Price: 142.7 INR -0.79%
Market Cap: 8.3B INR

Relative Value

The Relative Value of one APTECHT stock under the Base Case scenario is 174.84 INR. Compared to the current market price of 142.7 INR, Aptech Ltd is Undervalued by 18%.

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
174.84 INR
Undervaluation 18%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
95
vs Industry
36
Median 3Y
3.1
Median 5Y
3.5
Industry
1.3
vs History
46
vs Industry
10
Median 3Y
36.5
Median 5Y
38.3
Industry
15.9
vs History
14
vs Industry
21
Median 3Y
24.3
Median 5Y
23.5
Industry
8.2
vs History
34
vs Industry
11
Median 3Y
29.2
Median 5Y
39.3
Industry
13
vs History
80
vs Industry
22
Median 3Y
5.2
Median 5Y
5.2
Industry
1.8
vs History
95
vs Industry
43
Median 3Y
2.8
Median 5Y
3.2
Industry
1.4
vs History
95
vs Industry
69
Median 3Y
2.8
Median 5Y
3.3
Industry
3.1
vs History
63
vs Industry
12
Median 3Y
23.4
Median 5Y
28.3
Industry
8.1
vs History
63
vs Industry
10
Median 3Y
30.7
Median 5Y
35.8
Industry
11
vs History
14
vs Industry
28
Median 3Y
21.9
Median 5Y
20.7
Industry
8.5
vs History
11
vs Industry
27
Median 3Y
25.3
Median 5Y
24.3
Industry
10.7
vs History
77
vs Industry
18
Median 3Y
5.7
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
8.3B INR 1.8 43.4 21.7 30.7
ZA
Advtech Ltd
JSE:ADH
17.8B Zac 0 0 0 0
US
Duolingo Inc
NASDAQ:DUOL
16.8B USD 20.8 174.1 189.9 222.9
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
8.6B USD 1.8 21.9 10.3 10.3
ZA
Stadio Holdings Ltd
JSE:SDO
7.5B Zac 0 0 0 0
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
6.6B USD 2.4 41 20.4 27.4
CN
TAL Education Group
NYSE:TAL
6.3B USD 2.8 75 -864.2 -864.2
US
Stride Inc
NYSE:LRN
5.8B USD 2.6 19.5 11.4 14.8
ZA
Curro Holdings Ltd
JSE:COH
5.4B Zac 0 0 0 0
US
Grand Canyon Education Inc
NASDAQ:LOPE
4.9B USD 4.7 21.4 14.6 16.6
US
PowerSchool Holdings Inc
NYSE:PWSC
4.7B USD 6.3 -83.6 36.4 370.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
Aptech Ltd
NSE:APTECHT
Average EV/EBITDA: 43.5
21.7
N/A N/A
ZA
A
Advtech Ltd
JSE:ADH
Not Available
13%
N/A
US
Duolingo Inc
NASDAQ:DUOL
189.9
95%
2
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
10.3
26%
0.4
ZA
S
Stadio Holdings Ltd
JSE:SDO
Not Available N/A N/A
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
20.4
18%
1.1
CN
TAL Education Group
NYSE:TAL
Negative Multiple: -864.2 N/A N/A
US
Stride Inc
NYSE:LRN
11.4
25%
0.5
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A N/A
US
Grand Canyon Education Inc
NASDAQ:LOPE
14.6
N/A N/A
US
PowerSchool Holdings Inc
NYSE:PWSC
36.4
31%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
Aptech Ltd
NSE:APTECHT
Average EV/EBIT: 99
30.7
N/A N/A
ZA
A
Advtech Ltd
JSE:ADH
Not Available
14%
N/A
US
Duolingo Inc
NASDAQ:DUOL
222.9
84%
2.7
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
10.3
30%
0.3
ZA
S
Stadio Holdings Ltd
JSE:SDO
Not Available N/A N/A
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
27.4
23%
1.2
CN
TAL Education Group
NYSE:TAL
Negative Multiple: -864.2 N/A N/A
US
Stride Inc
NYSE:LRN
14.8
31%
0.5
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A N/A
US
Grand Canyon Education Inc
NASDAQ:LOPE
16.6
N/A N/A
US
PowerSchool Holdings Inc
NYSE:PWSC
370.4
109%
3.4