GAIL (India) Ltd
NSE:GAIL

Watchlist Manager
GAIL (India) Ltd Logo
GAIL (India) Ltd
NSE:GAIL
Watchlist
Price: 164.36 INR 0.51% Market Closed
Market Cap: 1.1T INR

Relative Value

The Relative Value of one GAIL stock under the Base Case scenario is hidden INR. Compared to the current market price of 164.36 INR, GAIL (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.

GAIL Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
57
vs Industry
65
Median 3Y
0.8
Median 5Y
0.8
Industry
1.7
Forward
0.8
vs History
49
vs Industry
55
Median 3Y
11.4
Median 5Y
9.9
Industry
15.2
Forward
12.1
vs History
55
vs Industry
25
Median 3Y
9.1
Median 5Y
8
Industry
7.5
vs History
66
vs Industry
9
Median 3Y
41.4
Median 5Y
35.6
Industry
14.4
vs History
42
vs Industry
44
Median 3Y
1.3
Median 5Y
1.1
Industry
1.4
vs History
55
vs Industry
75
Median 3Y
0.9
Median 5Y
0.9
Industry
2.9
Forward
0.8
vs History
55
vs Industry
65
Median 3Y
5.3
Median 5Y
5
Industry
7.9
vs History
60
vs Industry
60
Median 3Y
8.7
Median 5Y
7.8
Industry
10.8
Forward
8.5
vs History
61
vs Industry
59
Median 3Y
11.7
Median 5Y
10.5
Industry
15.3
Forward
11.6
vs History
49
vs Industry
40
Median 3Y
9.9
Median 5Y
8.7
Industry
11.5
vs History
47
vs Industry
16
Median 3Y
17.4
Median 5Y
18.7
Industry
17.2
vs History
39
vs Industry
32
Median 3Y
1
Median 5Y
0.9
Industry
0.9

Multiples Across Competitors

GAIL Competitors Multiples
GAIL (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
GAIL (India) Ltd
NSE:GAIL
1.1T INR 0.7 9.9 7.3 9.6
ES
Naturgy Energy Group SA
MAD:NTGY
24.8B EUR 1 9.8 5.6 7.5
US
Atmos Energy Corp
NYSE:ATO
26.9B USD 5.7 22.5 15.6 22.9
IT
Snam SpA
MIL:SRG
19.8B EUR 3.5 9 9.3 13
HK
Hong Kong and China Gas Co Ltd
HKEX:3
132.5B HKD 2.4 23.5 19.6 19.6
JP
Tokyo Gas Co Ltd
TSE:9531
2.2T JPY 0.8 11.5 6.7 16.2
JP
Osaka Gas Co Ltd
TSE:9532
2.1T JPY 1 11.9 8.5 14.1
IT
Italgas SpA
MIL:IG
10.5B EUR 2.5 11.3 9.6 13.1
CN
ENN Energy Holdings Ltd
HKEX:2688
77.3B HKD 0.6 11.8 9.1 9.1
MY
Petronas Gas Bhd
KLSE:PETGAS
36.2B MYR 5.6 20.3 10.5 16.2
CA
AltaGas Ltd
TSX:ALA
12.1B CAD 1 16.3 12.2 16.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
GAIL (India) Ltd
NSE:GAIL
Average EV/EBITDA: 10.4
7.3
4%
1.8
ES
Naturgy Energy Group SA
MAD:NTGY
5.6
-1%
N/A
US
Atmos Energy Corp
NYSE:ATO
15.6
14%
1.1
IT
Snam SpA
MIL:SRG
9.3
7%
1.3
HK
Hong Kong and China Gas Co Ltd
HKEX:3
19.6
6%
3.3
JP
T
Tokyo Gas Co Ltd
TSE:9531
6.7
4%
1.7
JP
Osaka Gas Co Ltd
TSE:9532
8.5
3%
2.8
IT
Italgas SpA
MIL:IG
9.6
20%
0.5
CN
ENN Energy Holdings Ltd
HKEX:2688
9.1
8%
1.1
MY
Petronas Gas Bhd
KLSE:PETGAS
10.5
2%
5.3
CA
AltaGas Ltd
TSX:ALA
12.2
14%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
GAIL (India) Ltd
NSE:GAIL
Average EV/EBIT: 14.4
9.6
4%
2.4
ES
Naturgy Energy Group SA
MAD:NTGY
7.5
-4%
N/A
US
Atmos Energy Corp
NYSE:ATO
22.9
15%
1.5
IT
Snam SpA
MIL:SRG
13
6%
2.2
HK
Hong Kong and China Gas Co Ltd
HKEX:3
19.6
3%
6.5
JP
T
Tokyo Gas Co Ltd
TSE:9531
16.2
N/A N/A
JP
Osaka Gas Co Ltd
TSE:9532
14.1
N/A N/A
IT
Italgas SpA
MIL:IG
13.1
22%
0.6
CN
ENN Energy Holdings Ltd
HKEX:2688
9.1
8%
1.1
MY
Petronas Gas Bhd
KLSE:PETGAS
16.2
1%
16.2
CA
AltaGas Ltd
TSX:ALA
16.9
21%
0.8