A

Avadh Sugar & Energy Ltd
NSE:AVADHSUGAR

Watchlist Manager
Avadh Sugar & Energy Ltd
NSE:AVADHSUGAR
Watchlist
Price: 496.4 INR -1.02% Market Closed
Market Cap: 9.9B INR

Relative Value

The Relative Value of one AVADHSUGAR stock under the Base Case scenario is 932.82 INR. Compared to the current market price of 496.4 INR, Avadh Sugar & Energy Ltd is Undervalued by 47%.

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.

AVADHSUGAR Relative Value
Base Case
932.82 INR
Undervaluation 47%
Relative Value
Price
A
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
44
vs Industry
75
Median 3Y
0.4
Median 5Y
0.4
Industry
1
vs History
26
vs Industry
43
Median 3Y
10.9
Median 5Y
9.6
Industry
16.5
vs History
11
vs Industry
46
Median 3Y
3.3
Median 5Y
2.2
Industry
9.7
vs History
73
vs Industry
24
Median 3Y
32.9
Median 5Y
30.2
Industry
17.1
vs History
73
vs Industry
64
Median 3Y
1.2
Median 5Y
1.2
Industry
1.5
vs History
77
vs Industry
75
Median 3Y
0.6
Median 5Y
0.6
Industry
1.1
vs History
87
vs Industry
75
Median 3Y
2.4
Median 5Y
2.8
Industry
4.7
vs History
82
vs Industry
62
Median 3Y
5.7
Median 5Y
6.2
Industry
10.2
vs History
76
vs Industry
60
Median 3Y
6.8
Median 5Y
7.8
Industry
13.4
vs History
15
vs Industry
43
Median 3Y
4.9
Median 5Y
4.6
Industry
10.8
vs History
12
vs Industry
12
Median 3Y
6.2
Median 5Y
5.8
Industry
14.8
vs History
95
vs Industry
72
Median 3Y
0.8
Median 5Y
0.8
Industry
1.1

Multiples Across Competitors

AVADHSUGAR Competitors Multiples
Avadh Sugar & Energy Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
Avadh Sugar & Energy Ltd
NSE:AVADHSUGAR
9.9B INR 0.4 11.3 4.6 5.9
JP
Goyo Foods Industry Co Ltd
TSE:2230
53.2T JPY 23 895.9 540 752.8 186 542.5 318 284.3
CH
Nestle SA
SIX:NESN
198.1B CHF 2.2 18.2 12.6 15.5
US
Mondelez International Inc
NASDAQ:MDLZ
87.1B USD 2.4 24.2 17.5 22.4
FR
Danone SA
PAR:BN
43.7B EUR 1.6 21.7 10.4 13.9
ZA
Tiger Brands Ltd
JSE:TBS
47.2B Zac 0 0 0 0
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
30.2B CHF 5.5 44.9 25.6 33.9
CN
Muyuan Foods Co Ltd
SZSE:002714
249.6B CNY 1.7 10.1 10.6 10.6
US
Hershey Co
NYSE:HSY
33.4B USD 3.1 20.3 13.4 16
US
Kraft Heinz Co
NASDAQ:KHC
32.3B USD 1.3 12.2 8.1 9.6
ZA
Avi Ltd
JSE:AVI
31.4B Zac 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
A
Avadh Sugar & Energy Ltd
NSE:AVADHSUGAR
Average EV/EBITDA: 20 738.4
4.6
N/A N/A
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
12.6
3%
4.2
US
Mondelez International Inc
NASDAQ:MDLZ
17.5
-1%
N/A
FR
Danone SA
PAR:BN
10.4
5%
2.1
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
12%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
25.6
8%
3.2
CN
Muyuan Foods Co Ltd
SZSE:002714
10.6
33%
0.3
US
Hershey Co
NYSE:HSY
13.4
-8%
N/A
US
Kraft Heinz Co
NASDAQ:KHC
8.1
-1%
N/A
ZA
A
Avi Ltd
JSE:AVI
Not Available
6%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
A
Avadh Sugar & Energy Ltd
NSE:AVADHSUGAR
Average EV/EBIT: 35 379.1
5.9
N/A N/A
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
15.5
2%
7.7
US
Mondelez International Inc
NASDAQ:MDLZ
22.4
-2%
N/A
FR
Danone SA
PAR:BN
13.9
6%
2.3
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
15%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
33.9
9%
3.8
CN
Muyuan Foods Co Ltd
SZSE:002714
10.6
18%
0.6
US
Hershey Co
NYSE:HSY
16
-10%
N/A
US
Kraft Heinz Co
NASDAQ:KHC
9.6
-1%
N/A
ZA
A
Avi Ltd
JSE:AVI
Not Available
6%
N/A