Adani Wilmar Ltd
NSE:AWL

Watchlist Manager
Adani Wilmar Ltd Logo
Adani Wilmar Ltd
NSE:AWL
Watchlist
Price: 258.15 INR -1.34% Market Closed
Market Cap: 334.4B INR

Relative Value

The Relative Value of one AWL stock under the Base Case scenario is 507.84 INR. Compared to the current market price of 258.15 INR, Adani Wilmar Ltd is Undervalued by 49%.

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
507.84 INR
Undervaluation 49%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
92
vs Industry
60
Median 3Y
0.9
Median 5Y
0.9
Industry
0.9
Forward
0.5
vs History
92
vs Industry
18
Median 3Y
92
Median 5Y
90.6
Industry
16
Forward
27
vs History
75
vs Industry
32
Median 3Y
69.5
Median 5Y
69
Industry
9.6
vs History
17
vs Industry
1
Median 3Y
-47.7
Median 5Y
-47.9
Industry
17
vs History
92
vs Industry
13
Median 3Y
5.7
Median 5Y
5.7
Industry
1.4
vs History
92
vs Industry
67
Median 3Y
0.9
Median 5Y
0.9
Industry
1.1
Forward
0.5
vs History
92
vs Industry
46
Median 3Y
8.8
Median 5Y
8.8
Industry
4.6
vs History
92
vs Industry
29
Median 3Y
31.1
Median 5Y
30.6
Industry
9.9
Forward
13
vs History
92
vs Industry
30
Median 3Y
40.3
Median 5Y
40.1
Industry
12.9
Forward
16.7
vs History
75
vs Industry
37
Median 3Y
69.5
Median 5Y
65.9
Industry
10.8
vs History
31
vs Industry
30
Median 3Y
-36.5
Median 5Y
-37.9
Industry
15
vs History
92
vs Industry
11
Median 3Y
4.8
Median 5Y
4.8
Industry
1.1

Multiples Across Competitors

AWL Competitors Multiples
Adani Wilmar Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
Adani Wilmar Ltd
NSE:AWL
331B INR 0.6 28.2 12.9 15.1
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
226.4B CHF 2.5 20.8 14.1 17.3
US
Mondelez International Inc
NASDAQ:MDLZ
88.5B USD 2.4 19.2 12.9 15.4
FR
Danone SA
PAR:BN
48B EUR 1.8 23.8 11.3 15.1
ZA
Tiger Brands Ltd
JSE:TBS
46.6B Zac 0 0 0 0
US
Hershey Co
NYSE:HSY
34.2B USD 3.2 20.7 13.7 16.4
US
Kraft Heinz Co
NASDAQ:KHC
33.7B USD 1.3 12.7 8.3 9.8
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
27.6B CHF 5 41 23.4 31.1
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
236.2B CNY 8.6 35.6 29.2 29.2
ZA
Avi Ltd
JSE:AVI
30.8B Zac 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
Adani Wilmar Ltd
NSE:AWL
Average EV/EBITDA: 20 740.9
12.9
20%
0.6
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
14.1
4%
3.5
US
Mondelez International Inc
NASDAQ:MDLZ
12.9
-1%
N/A
FR
Danone SA
PAR:BN
11.3
5%
2.3
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
23%
N/A
US
Hershey Co
NYSE:HSY
13.7
-8%
N/A
US
Kraft Heinz Co
NASDAQ:KHC
8.3
0%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
23.4
8%
2.9
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
29.2
17%
1.7
ZA
A
Avi Ltd
JSE:AVI
Not Available
6%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
Adani Wilmar Ltd
NSE:AWL
Average EV/EBIT: 35 381.5
15.1
21%
0.7
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
17.3
2%
8.7
US
Mondelez International Inc
NASDAQ:MDLZ
15.4
-2%
N/A
FR
Danone SA
PAR:BN
15.1
6%
2.5
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
15%
N/A
US
Hershey Co
NYSE:HSY
16.4
-10%
N/A
US
Kraft Heinz Co
NASDAQ:KHC
9.8
-1%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
31.1
9%
3.5
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
29.2
13%
2.2
ZA
A
Avi Ltd
JSE:AVI
Not Available
6%
N/A