Central Depository Services (India) Ltd
NSE:CDSL

Watchlist Manager
Central Depository Services (India) Ltd Logo
Central Depository Services (India) Ltd
NSE:CDSL
Watchlist
Price: 1 409.7 INR -1.98% Market Closed
Market Cap: 294.6B INR

Relative Value

The Relative Value of one CDSL stock under the Base Case scenario is hidden INR. Compared to the current market price of 1 409.7 INR, Central Depository Services (India) Ltd is hidden .

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.

CDSL Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
23
vs Industry
9
Median 3Y
27.2
Median 5Y
15.6
Industry
3.3
Forward
23.9
vs History
11
vs Industry
9
Median 3Y
53
Median 5Y
27.7
Industry
15.5
Forward
52.9
vs History
25
vs Industry
6
Median 3Y
56.9
Median 5Y
31
Industry
10.3
vs History
39
vs Industry
7
Median 3Y
81.9
Median 5Y
64.8
Industry
12.2
vs History
25
vs Industry
2
Median 3Y
15.7
Median 5Y
7.9
Industry
1.3
vs History
26
vs Industry
9
Median 3Y
26.2
Median 5Y
13.7
Industry
5
Forward
23
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
7.4
vs History
17
vs Industry
16
Median 3Y
44.3
Median 5Y
21.1
Industry
14.3
Forward
40.8
vs History
12
vs Industry
11
Median 3Y
46.5
Median 5Y
21.8
Industry
14.9
Forward
42.6
vs History
25
vs Industry
9
Median 3Y
55.1
Median 5Y
25.7
Industry
12.5
vs History
39
vs Industry
7
Median 3Y
79.2
Median 5Y
62.5
Industry
13.4
vs History
26
vs Industry
2
Median 3Y
20.2
Median 5Y
19
Industry
1

Multiples Across Competitors

CDSL Competitors Multiples
Central Depository Services (India) Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
Central Depository Services (India) Ltd
NSE:CDSL
294.6B INR 27.3 62.3 49.1 54.7
US
Blackstone Inc
NYSE:BX
192B USD 14.6 70.9 30.5 30.7
US
BlackRock Inc
NYSE:BLK
168.4B USD 7.4 27.6 19.9 22.4
US
KKR & Co Inc
NYSE:KKR
119.6B USD 6.6 53 375.4 375.4
CA
Brookfield Corp
NYSE:BN
107.3B USD 1.4 129.1 11.8 17.8
ZA
Ninety One Ltd
JSE:NY1
87.8B Zac 0 0 0 0
CA
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
121.7B CAD 25 43.9 47 47.8
CA
Brookfield Asset Management Inc
NYSE:BAM
87.6B USD 24.9 43.8 46.9 47.6
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
72.8B EUR 24.1 42.4 45.5 46.2
US
Bank of New York Mellon Corp
NYSE:BK
84B USD 4.3 16.8 78.4 0
LU
Reinet Investments SCA
JSE:RNI
81.2B Zac 0 0 0 0
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
Central Depository Services (India) Ltd
NSE:CDSL
Average EV/EBIT: 80.3
54.7
16%
3.4
US
Blackstone Inc
NYSE:BX
30.7
22%
1.4
US
BlackRock Inc
NYSE:BLK
22.4
18%
1.2
US
KKR & Co Inc
NYSE:KKR
375.4
108%
3.5
CA
Brookfield Corp
NYSE:BN
17.8
-28%
N/A
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
47.8
237%
0.2
CA
Brookfield Asset Management Inc
NYSE:BAM
47.6
237%
0.2
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
46.2
237%
0.2
US
Bank of New York Mellon Corp
NYSE:BK
Not Available N/A N/A
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A