E

Excel Realty N Infra Ltd
NSE:EXCEL

Watchlist Manager
Excel Realty N Infra Ltd
NSE:EXCEL
Watchlist
Price: 0.96 INR 3.23% Market Closed
Market Cap: 1.4B INR

Relative Value

EXCEL doesn't have a meaningful market cap.

The Relative Value of one EXCEL stock under the Base Case scenario is 0.12 INR. Compared to the current market price of 0.96 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
0.12 INR
Overvaluation 88%
Relative Value
Price
E
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
34
vs Industry
6
Median 3Y
11.5
Median 5Y
6.9
Industry
0.7
vs History
4
vs Industry
10
Median 3Y
55.4
Median 5Y
-3.5
Industry
15.1
vs History
vs Industry
60
Median 3Y
-15.7
Median 5Y
-23.9
Industry
8.7
vs History
vs Industry
52
Median 3Y
1.2
Median 5Y
-17.2
Industry
16.1
vs History
6
vs Industry
63
Median 3Y
0.4
Median 5Y
0.3
Industry
1.1
vs History
33
vs Industry
7
Median 3Y
10.4
Median 5Y
6.9
Industry
0.9
vs History
7
vs Industry
0
Median 3Y
266.3
Median 5Y
138.5
Industry
4.2
vs History
vs Industry
Median 3Y
-19.7
Median 5Y
-15.8
Industry
8.7
vs History
vs Industry
Median 3Y
-18.8
Median 5Y
-17
Industry
11.7
vs History
vs Industry
59
Median 3Y
-15.3
Median 5Y
-23.8
Industry
9.7
vs History
vs Industry
52
Median 3Y
-14.8
Median 5Y
-23.8
Industry
11.7
vs History
6
vs Industry
55
Median 3Y
0.4
Median 5Y
0.3
Industry
0.9

Multiples Across Competitors

EXCEL Competitors Multiples
Excel Realty N Infra Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
Excel Realty N Infra Ltd
NSE:EXCEL
1.4B INR 9.9 195.9 -31.5 -29.9
JP
Mitsubishi Corp
TSE:8058
11.5T JPY 0.6 12.1 14.7 30.2
JP
Itochu Corp
TSE:8001
10.8T JPY 0.7 12.3 11.7 18.9
JP
Mitsui & Co Ltd
TSE:8031
8.8T JPY 0.6 9.7 14.8 25.6
US
United Rentals Inc
NYSE:URI
52.9B USD 3.4 20.7 9.1 15.9
US
W W Grainger Inc
NYSE:GWW
50.9B USD 3 26.7 18.2 19.9
US
WW Grainger Inc
XMUN:GWW
42.7B EUR 2.9 26.2 17.9 19.5
US
Fastenal Co
NASDAQ:FAST
49.6B USD 6.5 43.1 29.3 32.7
US
Ferguson Enterprises Inc
NYSE:FERG
43.6B USD 1.4 27.1 16 18.2
IN
Adani Enterprises Ltd
NSE:ADANIENT
3T INR 3 41.6 24.7 34.7
JP
Marubeni Corp
TSE:8002
5T JPY 0.6 9.9 10.8 16.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
E
Excel Realty N Infra Ltd
NSE:EXCEL
Average EV/EBITDA: 16.7
Negative Multiple: -31.5
N/A N/A
JP
Mitsubishi Corp
TSE:8058
14.7
3%
4.9
JP
Itochu Corp
TSE:8001
11.7
5%
2.3
JP
Mitsui & Co Ltd
TSE:8031
14.8
5%
3
US
United Rentals Inc
NYSE:URI
9.1
5%
1.8
US
W W Grainger Inc
NYSE:GWW
18.2
7%
2.6
US
W
WW Grainger Inc
XMUN:GWW
17.9
7%
2.6
US
Fastenal Co
NASDAQ:FAST
29.3
9%
3.3
US
Ferguson Enterprises Inc
NYSE:FERG
16
5%
3.2
IN
Adani Enterprises Ltd
NSE:ADANIENT
24.7
25%
1
JP
Marubeni Corp
TSE:8002
10.8
0%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
E
Excel Realty N Infra Ltd
NSE:EXCEL
Average EV/EBIT: 23.2
Negative Multiple: -29.9
N/A N/A
JP
Mitsubishi Corp
TSE:8058
30.2
N/A N/A
JP
Itochu Corp
TSE:8001
18.9
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
25.6
N/A N/A
US
United Rentals Inc
NYSE:URI
15.9
6%
2.6
US
W W Grainger Inc
NYSE:GWW
19.9
7%
2.8
US
W
WW Grainger Inc
XMUN:GWW
19.5
7%
2.8
US
Fastenal Co
NASDAQ:FAST
32.7
10%
3.3
US
Ferguson Enterprises Inc
NYSE:FERG
18.2
6%
3
IN
Adani Enterprises Ltd
NSE:ADANIENT
34.7
N/A N/A
JP
Marubeni Corp
TSE:8002
16.5
N/A N/A