Adani Wilmar Ltd
NSE:AWL

Watchlist Manager
Adani Wilmar Ltd Logo
Adani Wilmar Ltd
NSE:AWL
Watchlist
Price: 252.8 INR 1.42% Market Closed
Market Cap: 327.4B INR
Section:
 

Relative Value

The Relative Value of one AWL stock under the Base Case scenario is 500.89 INR. Compared to the current market price of 252.8 INR, Adani Wilmar Ltd is Undervalued by 50%.

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.

AWL Relative Value
Base Case
500.89 INR
Undervaluation 50%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

0.5
P/S
P/S
Price to Sales
0.5
vs History
95
vs Industry
60
Median 3Y
0.8
Median 5Y
0.9
Industry
1
Forward
0.5
More Details
28.5
P/E
P/E
Price to Earnings
28.5
vs History
91
vs Industry
18
Median 3Y
83.8
Median 5Y
87.4
Industry
16.1
Forward
30.4
More Details
15.2
P/OCF
P/OCF
Price to OCF
15.2
vs History
68
vs Industry
32
Median 3Y
16.1
Median 5Y
35.9
Industry
9.9
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
1
Median 3Y
-74
Median 5Y
-142.4
Industry
16.7
More Details
3.5
P/B
P/B
Price to Book Value
3.5
vs History
95
vs Industry
13
Median 3Y
5.5
Median 5Y
5.6
Industry
1.5
More Details
0.5
EV/S
EV/S
Enterprise Value to Sales
0.5
vs History
93
vs Industry
67
Median 3Y
0.8
Median 5Y
0.8
Industry
1.1
Forward
0.5
More Details
4.5
EV/GP
EV/GP
Enterprise Value to Gross Profit
4.5
vs History
91
vs Industry
46
Median 3Y
7.4
Median 5Y
7.8
Industry
4.8
More Details
15.3
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
15.3
vs History
85
vs Industry
29
Median 3Y
27
Median 5Y
28.4
Industry
9.9
Forward
14.7
More Details
18.7
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
18.7
vs History
83
vs Industry
30
Median 3Y
33.9
Median 5Y
35.8
Industry
13.1
Forward
19.2
More Details
15.4
EV/OCF
EV/OCF
Enterprise Value to OCF
15.4
vs History
68
vs Industry
37
Median 3Y
16.3
Median 5Y
36
Industry
11.3
More Details
28.7
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
28.7
vs History
31
vs Industry
30
Median 3Y
-34.9
Median 5Y
-33.7
Industry
15.6
More Details
2.4
EV/IC
EV/IC
Enterprise Value to IC
2.4
vs History
95
vs Industry
11
Median 3Y
4.5
Median 5Y
4.7
Industry
1.1
More Details

Multiples Across Competitors

AWL Competitors Multiples
Adani Wilmar Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
Adani Wilmar Ltd
NSE:AWL
327.4B INR 0.5 28.5 15.3 18.7
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
199.4B CHF 2.2 19.3 13 16.1
US
Mondelez International Inc
NASDAQ:MDLZ
70.8B USD 1.9 20.1 15.7 20.5
ZA
Tiger Brands Ltd
JSE:TBS
56.9B Zac 0 0 0 0
FR
Danone SA
PAR:BN
49B EUR 1.8 26.6 11.5 15.5
CN
Muyuan Foods Co Ltd
SZSE:002714
266.7B CNY 1.7 12 12.3 12.3
US
Hershey Co
NYSE:HSY
37B USD 3.2 27.2 16.4 20.5
ZA
Avi Ltd
JSE:AVI
34.3B Zac 0 0 0 0
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
26.9B CHF 4.7 41.8 24.3 33.2
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
213.7B CNY 7.6 31.2 28.4 28.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
Adani Wilmar Ltd
NSE:AWL
Average EV/EBITDA: 20 742.2
15.3
1%
15.3
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
13
1%
13
US
Mondelez International Inc
NASDAQ:MDLZ
15.7
-2%
N/A
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
11%
N/A
FR
Danone SA
PAR:BN
11.5
5%
2.3
CN
Muyuan Foods Co Ltd
SZSE:002714
12.3
31%
0.4
US
Hershey Co
NYSE:HSY
16.4
-5%
N/A
ZA
A
Avi Ltd
JSE:AVI
Not Available
7%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
24.3
8%
3
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
28.4
16%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
Adani Wilmar Ltd
NSE:AWL
Average EV/EBIT: 35 383.3
18.7
0%
N/A
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
16.1
0%
N/A
US
Mondelez International Inc
NASDAQ:MDLZ
20.5
-3%
N/A
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
12%
N/A
FR
Danone SA
PAR:BN
15.5
6%
2.6
CN
Muyuan Foods Co Ltd
SZSE:002714
12.3
20%
0.6
US
Hershey Co
NYSE:HSY
20.5
-6%
N/A
ZA
A
Avi Ltd
JSE:AVI
Not Available
8%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
33.2
8%
4.1
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
28.4
11%
2.6

See Also

Summary
AWL intrinsic value, competitors valuation, and company profile.
DCF Valuation
AWL stock valuation using Discount Cash Flow valuation method.
Relative Valuation
AWL stock valuation using valuation multiples.
Wall Street Estimates
AWL price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
AWL stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 301,300+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.