GFL Ltd
NSE:GFLLIMITED

Watchlist Manager
GFL Ltd Logo
GFL Ltd
NSE:GFLLIMITED
Watchlist
Price: 48.38 INR -2.44% Market Closed
Market Cap: ₹5.3B

Relative Value

The Relative Value of one GFLLIMITED stock under the Base Case scenario is 1.23 INR. Compared to the current market price of 48.38 INR, GFL Ltd is Overvalued by 97%.

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.

GFLLIMITED Relative Value
Base Case
1.23 INR
Overvaluation 97%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

GFLLIMITED Competitors Multiples
GFL 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
GFL Ltd
NSE:GFLLIMITED
5.3B INR 198.6 -73.4 -146.4 -145.5
US
Netflix Inc
NASDAQ:NFLX
322.6B USD 7.1 29.4 10.9 24.5
US
Walt Disney Co
NYSE:DIS
189.4B USD 2 15.5 11.6 16.1
LU
Spotify Technology SA
NYSE:SPOT
93.8B USD 4.6 35.5 30.2 31.6
US
Warner Bros Discovery Inc
NASDAQ:WBD
69.4B USD 1.8 143 5 56.4
NL
Universal Music Group NV
AEX:UMG
36.5B EUR 2.5 6.8 7.8 7.8
US
TKO Group Holdings Inc
NYSE:TKO
40.2B USD 9.3 175.5 29.6 42.4
US
Live Nation Entertainment Inc
NYSE:LYV
36.6B USD 1.5 113.8 18.7 27.6
CN
Tencent Music Entertainment Group
NYSE:TME
24.4B USD 5.3 15.5 16.3 16.3
FR
Bollore SE
PAR:BOL
13.3B EUR 8.6 -7.8 -12.6 -12
US
Warner Music Group Corp
NASDAQ:WMG
15.4B USD 2.3 52.2 14 19.2
P/E Multiple
Earnings Growth PEG
IN
GFL Ltd
NSE:GFLLIMITED
Average P/E: 65.2
Negative Multiple: -73.4
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
29.4
21%
1.4
US
Walt Disney Co
NYSE:DIS
15.5
6%
2.6
LU
Spotify Technology SA
NYSE:SPOT
35.5
19%
1.9
US
Warner Bros Discovery Inc
NASDAQ:WBD
143
N/A N/A
NL
Universal Music Group NV
AEX:UMG
6.8
2%
3.4
US
TKO Group Holdings Inc
NYSE:TKO
175.5
413%
0.4
US
Live Nation Entertainment Inc
NYSE:LYV
113.8
6%
19
CN
Tencent Music Entertainment Group
NYSE:TME
15.5
22%
0.7
FR
Bollore SE
PAR:BOL
Negative Multiple: -7.8
-39%
N/A
US
Warner Music Group Corp
NASDAQ:WMG
52.2
41%
1.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
GFL Ltd
NSE:GFLLIMITED
Average EV/EBITDA: 16
Negative Multiple: -146.4
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
10.9
-7%
N/A
US
Walt Disney Co
NYSE:DIS
11.6
10%
1.2
LU
Spotify Technology SA
NYSE:SPOT
30.2
26%
1.2
US
Warner Bros Discovery Inc
NASDAQ:WBD
5
-25%
N/A
NL
Universal Music Group NV
AEX:UMG
7.8
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
29.6
27%
1.1
US
Live Nation Entertainment Inc
NYSE:LYV
18.7
18%
1
CN
Tencent Music Entertainment Group
NYSE:TME
16.3
22%
0.7
FR
Bollore SE
PAR:BOL
Negative Multiple: -12.6 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
14
15%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
GFL Ltd
NSE:GFLLIMITED
Average EV/EBIT: 26.9
Negative Multiple: -145.5
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
24.5
20%
1.2
US
Walt Disney Co
NYSE:DIS
16.1
17%
0.9
LU
Spotify Technology SA
NYSE:SPOT
31.6
28%
1.1
US
Warner Bros Discovery Inc
NASDAQ:WBD
56.4
59%
1
NL
Universal Music Group NV
AEX:UMG
7.8
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
42.4
33%
1.3
US
Live Nation Entertainment Inc
NYSE:LYV
27.6
13%
2.1
CN
Tencent Music Entertainment Group
NYSE:TME
16.3
23%
0.7
FR
Bollore SE
PAR:BOL
Negative Multiple: -12 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
19.2
18%
1.1