Everest Kanto Cylinder Ltd
NSE:EKC

Watchlist Manager
Everest Kanto Cylinder Ltd Logo
Everest Kanto Cylinder Ltd
NSE:EKC
Watchlist
Price: 113.08 INR -1.06%
Market Cap: 12.7B INR

Relative Value

The Relative Value of one EKC stock under the Base Case scenario is 147.24 INR. Compared to the current market price of 113.08 INR, Everest Kanto Cylinder Ltd is Undervalued by 23%.

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.

EKC Relative Value
Base Case
147.24 INR
Undervaluation 23%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
80
vs Industry
35
Median 3Y
1.1
Median 5Y
1.1
Industry
0.8
Forward
0.7
vs History
49
vs Industry
46
Median 3Y
14.4
Median 5Y
13.5
Industry
15.9
Forward
7.1
vs History
77
vs Industry
15
Median 3Y
10.8
Median 5Y
14.3
Industry
8.4
vs History
22
vs Industry
27
Median 3Y
26.3
Median 5Y
15.2
Industry
15
vs History
88
vs Industry
43
Median 3Y
1.3
Median 5Y
1.4
Industry
1.2
vs History
84
vs Industry
42
Median 3Y
1.1
Median 5Y
1.1
Industry
1
Forward
0.7
vs History
76
vs Industry
73
Median 3Y
2.6
Median 5Y
2.6
Industry
4.6
vs History
57
vs Industry
45
Median 3Y
8.5
Median 5Y
7.5
Industry
8.8
Forward
4.9
vs History
55
vs Industry
49
Median 3Y
11.1
Median 5Y
9.7
Industry
12.9
Forward
5.8
vs History
76
vs Industry
22
Median 3Y
11.3
Median 5Y
15.4
Industry
10
vs History
11
vs Industry
38
Median 3Y
9.7
Median 5Y
12.3
Industry
15
vs History
79
vs Industry
48
Median 3Y
1.1
Median 5Y
1.2
Industry
1

Multiples Across Competitors

EKC Competitors Multiples
Everest Kanto Cylinder 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
Everest Kanto Cylinder Ltd
NSE:EKC
12.8B INR 0.8 13.1 7.1 9.3
US
Ball Corp
NYSE:BALL
14.8B USD 1.2 21.7 10.7 15.5
US
Crown Holdings Inc
NYSE:CCK
11.9B USD 1 12.6 8 10.1
CA
CCL Industries Inc
TSX:CCL.B
15.4B CAD 2 19 10.5 14.7
US
Aptargroup Inc
NYSE:ATR
8B USD 2.2 19.1 10.8 16.5
US
Berry Global Group Inc
NYSE:BERY
7.8B USD 0.7 16.6 7.2 12.4
US
Silgan Holdings Inc
NYSE:SLGN
4.4B USD 0.7 14.1 8.2 12.3
ZA
Nampak Ltd
JSE:NPK
4.2B Zac 0 0 0 0
ES
Vidrala SA
MAD:VID
3.2B EUR 2.1 11.3 7.6 10.6
JP
Toyo Seikan Group Holdings Ltd
TSE:5901
580.6B JPY 0.6 13.1 5.7 12.5
US
Greif Inc
NYSE:GEF
3.4B USD 0.7 17.8 8 12.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
Everest Kanto Cylinder Ltd
NSE:EKC
Average EV/EBITDA: 8.4
7.1
N/A N/A
US
B
Ball Corp
NYSE:BALL
10.7
8%
1.3
US
Crown Holdings Inc
NYSE:CCK
8
5%
1.6
CA
C
CCL Industries Inc
TSX:CCL.B
10.5
6%
1.8
US
Aptargroup Inc
NYSE:ATR
10.8
5%
2.2
US
Berry Global Group Inc
NYSE:BERY
7.2
0%
N/A
US
S
Silgan Holdings Inc
NYSE:SLGN
8.2
8%
1
ZA
N
Nampak Ltd
JSE:NPK
Not Available N/A N/A
ES
Vidrala SA
MAD:VID
7.6
2%
3.8
JP
Toyo Seikan Group Holdings Ltd
TSE:5901
5.7
N/A N/A
US
Greif Inc
NYSE:GEF
8
-1%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
Everest Kanto Cylinder Ltd
NSE:EKC
Average EV/EBIT: 12.6
9.3
N/A N/A
US
B
Ball Corp
NYSE:BALL
15.5
11%
1.4
US
Crown Holdings Inc
NYSE:CCK
10.1
8%
1.3
CA
C
CCL Industries Inc
TSX:CCL.B
14.7
8%
1.8
US
Aptargroup Inc
NYSE:ATR
16.5
5%
3.3
US
Berry Global Group Inc
NYSE:BERY
12.4
3%
4.1
US
S
Silgan Holdings Inc
NYSE:SLGN
12.3
10%
1.2
ZA
N
Nampak Ltd
JSE:NPK
Not Available N/A N/A
ES
Vidrala SA
MAD:VID
10.6
1%
10.6
JP
Toyo Seikan Group Holdings Ltd
TSE:5901
12.5
N/A N/A
US
Greif Inc
NYSE:GEF
12.6
0%
N/A