G R Infraprojects Ltd
NSE:GRINFRA

Watchlist Manager
G R Infraprojects Ltd Logo
G R Infraprojects Ltd
NSE:GRINFRA
Watchlist
Price: 965.05 INR 4.7% Market Closed
Market Cap: ₹93.4B

Relative Value

The Relative Value of one GRINFRA stock under the Base Case scenario is 1 215.92 INR. Compared to the current market price of 965.05 INR, G R Infraprojects Ltd is Undervalued by 21%.

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.

GRINFRA Relative Value
Base Case
1 215.92 INR
Undervaluation 21%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

GRINFRA Competitors Multiples
G R Infraprojects 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
G R Infraprojects Ltd
NSE:GRINFRA
93.4B INR 1.2 8.5 7.6 8.7
FR
Vinci SA
PAR:DG
67.8B EUR 0.9 14.2 6.6 9.7
US
Quanta Services Inc
NYSE:PWR
71.1B USD 2.6 69.8 31.8 49.9
IN
Larsen and Toubro Ltd
F:LTO
49.5B EUR 1.9 33.2 2 193.8 2 572.1
IN
Larsen & Toubro Ltd
NSE:LT
5.4T INR 1.9 33.2 20 23.4
NL
Ferrovial SE
AEX:FER
41.3B EUR 4.5 12.7 39.2 58.6
ES
Ferrovial SA
MAD:FER
41.1B EUR 4.5 12.7 39.1 58.5
US
Comfort Systems USA Inc
NYSE:FIX
40B USD 4.8 47.9 31.5 35.4
DE
Hochtief AG
XETRA:HOT
27.1B EUR 0.7 31.6 13.8 20.4
US
EMCOR Group Inc
NYSE:EME
32.2B USD 2 28.5 18.6 20.7
CN
China State Construction Engineering Corp Ltd
SSE:601668
209.5B CNY 0.1 4.8 10.7 10.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
G R Infraprojects Ltd
NSE:GRINFRA
Average EV/EBITDA: 219.3
7.6
-11%
N/A
FR
Vinci SA
PAR:DG
6.6
6%
1.1
US
Quanta Services Inc
NYSE:PWR
31.8
21%
1.5
IN
Larsen and Toubro Ltd
F:LTO
2 193.8
18%
121.9
IN
Larsen & Toubro Ltd
NSE:LT
20
18%
1.1
NL
Ferrovial SE
AEX:FER
39.2
9%
4.4
ES
Ferrovial SA
MAD:FER
39.1
9%
4.3
US
Comfort Systems USA Inc
NYSE:FIX
31.5
25%
1.3
DE
H
Hochtief AG
XETRA:HOT
13.8
5%
2.8
US
EMCOR Group Inc
NYSE:EME
18.6
11%
1.7
CN
C
China State Construction Engineering Corp Ltd
SSE:601668
10.7
11%
1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
G R Infraprojects Ltd
NSE:GRINFRA
Average EV/EBIT: 260.7
8.7
-12%
N/A
FR
Vinci SA
PAR:DG
9.7
7%
1.4
US
Quanta Services Inc
NYSE:PWR
49.9
24%
2.1
IN
Larsen and Toubro Ltd
F:LTO
2 572.1
21%
122.5
IN
Larsen & Toubro Ltd
NSE:LT
23.4
21%
1.1
NL
Ferrovial SE
AEX:FER
58.6
12%
4.9
ES
Ferrovial SA
MAD:FER
58.5
12%
4.9
US
Comfort Systems USA Inc
NYSE:FIX
35.4
29%
1.2
DE
H
Hochtief AG
XETRA:HOT
20.4
6%
3.4
US
EMCOR Group Inc
NYSE:EME
20.7
11%
1.9
CN
C
China State Construction Engineering Corp Ltd
SSE:601668
10.7
7%
1.5