E

Excel Realty N Infra Ltd
NSE:EXCEL

Watchlist Manager
Excel Realty N Infra Ltd
NSE:EXCEL
Watchlist
Price: 0.88 INR 3.53% Market Closed
Market Cap: 1.2B INR
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

EXCEL doesn't have a meaningful market cap.

The Relative Value of one EXCEL stock under the Base Case scenario is 0.11 INR. Compared to the current market price of 0.88 INR, Excel Realty N Infra Ltd is Overvalued by 88%.

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.

EXCEL Relative Value
Base Case
0.11 INR
Overvaluation 88%
Relative Value
Price
E
Worst Case
Base Case
Best Case

Valuation Multiples

9.1
P/S
P/S
Price to Sales
9.1
vs History
34
vs Industry
6
Median 3Y
11.5
Median 5Y
6.7
Industry
0.7
More Details
179.6
P/E
P/E
Price to Earnings
179.6
vs History
4
vs Industry
10
Median 3Y
47.2
Median 5Y
-3.5
Industry
14.6
More Details
Negative
P/OCF
P/OCF
Price to OCF
N/A
vs History
vs Industry
60
Median 3Y
-14.1
Median 5Y
-23.9
Industry
8.6
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
52
Median 3Y
1.2
Median 5Y
-17.2
Industry
15.8
More Details
0.7
P/B
P/B
Price to Book Value
0.7
vs History
6
vs Industry
63
Median 3Y
0.4
Median 5Y
0.3
Industry
1.2
More Details
9.1
EV/S
EV/S
Enterprise Value to Sales
9.1
vs History
33
vs Industry
7
Median 3Y
10.4
Median 5Y
6.7
Industry
0.9
More Details
513.3
EV/GP
EV/GP
Enterprise Value to Gross Profit
513.3
vs History
7
vs Industry
0
Median 3Y
239.3
Median 5Y
133.3
Industry
4.1
More Details
Negative
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
N/A
vs History
vs Industry
Median 3Y
-18
Median 5Y
-15.8
Industry
8.6
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
Median 3Y
-17
Median 5Y
-16.5
Industry
11.5
More Details
Negative
EV/OCF
EV/OCF
Enterprise Value to OCF
N/A
vs History
vs Industry
59
Median 3Y
-13.8
Median 5Y
-23.8
Industry
9.6
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
52
Median 3Y
-13.8
Median 5Y
-23.8
Industry
11.4
More Details
0.7
EV/IC
EV/IC
Enterprise Value to IC
0.7
vs History
6
vs Industry
55
Median 3Y
0.4
Median 5Y
0.3
Industry
0.9
More Details

Multiples Across Competitors

EXCEL Competitors Multiples
Excel Realty N Infra Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
Excel Realty N Infra Ltd
NSE:EXCEL
1.2B INR 9.1 179.6 -28.9 -27.4
JP
Mitsubishi Corp
TSE:8058
11.4T JPY 0.6 12 14.6 29.9
JP
Itochu Corp
TSE:8001
10.6T JPY 0.7 12.1 11.5 18.6
JP
Mitsui & Co Ltd
TSE:8031
8.4T JPY 0.6 9.4 14.4 24.8
US
WW Grainger Inc
XMUN:GWW
42.5B EUR 2.9 26 17.8 19.4
US
W W Grainger Inc
NYSE:GWW
49.2B USD 2.9 25.8 17.6 19.2
US
United Rentals Inc
NYSE:URI
48.9B USD 3.1 19.2 8.6 14.9
US
Fastenal Co
NASDAQ:FAST
48.1B USD 6.3 41.8 28.4 31.7
US
Ferguson Enterprises Inc
NYSE:FERG
43.1B USD 1.4 26.8 15.8 18.1
IN
Adani Enterprises Ltd
NSE:ADANIENT
3.1T INR 3.1 43 25.4 35.7
JP
Marubeni Corp
TSE:8002
4.8T JPY 0.6 9.5 10.4 16
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
E
Excel Realty N Infra Ltd
NSE:EXCEL
Average EV/EBITDA: 16.5
Negative Multiple: -28.9 		N/A N/A
JP
Mitsubishi Corp
TSE:8058
14.6
3%
4.9
JP
Itochu Corp
TSE:8001
11.5
5%
2.3
JP
Mitsui & Co Ltd
TSE:8031
14.4
5%
2.9
US
W
WW Grainger Inc
XMUN:GWW
17.8
7%
2.5
US
W W Grainger Inc
NYSE:GWW
17.6
7%
2.5
US
United Rentals Inc
NYSE:URI
8.6
5%
1.7
US
Fastenal Co
NASDAQ:FAST
28.4
9%
3.2
US
Ferguson Enterprises Inc
NYSE:FERG
15.8
5%
3.2
IN
Adani Enterprises Ltd
NSE:ADANIENT
25.4
25%
1
JP
Marubeni Corp
TSE:8002
10.4
0%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
E
Excel Realty N Infra Ltd
NSE:EXCEL
Average EV/EBIT: 22.8
Negative Multiple: -27.4 		N/A N/A
JP
Mitsubishi Corp
TSE:8058
29.9
N/A N/A
JP
Itochu Corp
TSE:8001
18.6
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
24.8
N/A N/A
US
W
WW Grainger Inc
XMUN:GWW
19.4
7%
2.8
US
W W Grainger Inc
NYSE:GWW
19.2
7%
2.7
US
United Rentals Inc
NYSE:URI
14.9
6%
2.5
US
Fastenal Co
NASDAQ:FAST
31.7
10%
3.2
US
Ferguson Enterprises Inc
NYSE:FERG
18.1
6%
3
IN
Adani Enterprises Ltd
NSE:ADANIENT
35.7
N/A N/A
JP
Marubeni Corp
TSE:8002
16
N/A N/A

See Also

Summary
EXCEL intrinsic value, competitors valuation, and company profile.
DCF Valuation
EXCEL stock valuation using Discount Cash Flow valuation method.
Relative Valuation
EXCEL stock valuation using valuation multiples.
Wall Street Estimates
EXCEL 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
EXCEL 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 264,200+ 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.