Intellect Design Arena Ltd
NSE:INTELLECT

Watchlist Manager
Intellect Design Arena Ltd Logo
Intellect Design Arena Ltd
NSE:INTELLECT
Watchlist
Price: 1 030.4 INR 0.04% Market Closed
Market Cap: 143.5B INR

Relative Value

The Relative Value of one INTELLECT stock under the Base Case scenario is 1 218.1 INR. Compared to the current market price of 1 030.4 INR, Intellect Design Arena Ltd is Undervalued by 15%.

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.

INTELLECT Relative Value
Base Case
1 218.1 INR
Undervaluation 15%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
34
vs Industry
29
Median 3Y
4.5
Median 5Y
4.5
Industry
2.4
Forward
4.7
vs History
30
vs Industry
16
Median 3Y
34.8
Median 5Y
31.9
Industry
22.5
Forward
32.7
vs History
31
vs Industry
19
Median 3Y
32.9
Median 5Y
31.4
Industry
16.2
vs History
46
vs Industry
4
Median 3Y
56.1
Median 5Y
62.9
Industry
20.8
vs History
50
vs Industry
29
Median 3Y
4.6
Median 5Y
4.9
Industry
3
vs History
34
vs Industry
31
Median 3Y
4.1
Median 5Y
4.1
Industry
2.4
Forward
4.2
vs History
vs Industry
38
Median 3Y
0
Median 5Y
0
Industry
4.9
vs History
33
vs Industry
22
Median 3Y
19.6
Median 5Y
18.1
Industry
12.3
Forward
19.2
vs History
33
vs Industry
18
Median 3Y
27.1
Median 5Y
25.4
Industry
15.8
Forward
26.8
vs History
30
vs Industry
20
Median 3Y
29.6
Median 5Y
27.7
Industry
14.8
vs History
31
vs Industry
4
Median 3Y
55.2
Median 5Y
46.8
Industry
17.4
vs History
55
vs Industry
25
Median 3Y
5.2
Median 5Y
5.6
Industry
2.4

Multiples Across Competitors

INTELLECT Competitors Multiples
Intellect Design Arena 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
Intellect Design Arena Ltd
NSE:INTELLECT
142.4B INR 5.1 35.4 20.9 29.3
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
US
Palantir Technologies Inc
NYSE:PLTR
442.2B USD 113.5 403.7 497.5 512.8
DE
SAP SE
XETRA:SAP
244.6B EUR 6.7 34.5 21.2 24
US
Salesforce Inc
NYSE:CRM
239.4B USD 5.9 33.1 19.3 26.6
US
Applovin Corp
NASDAQ:APP
232.2B USD 42.1 82.1 65 70.7
US
Intuit Inc
NASDAQ:INTU
182.2B USD 9.4 44.3 30.6 35.4
US
Adobe Inc
NASDAQ:ADBE
148.5B USD 6.4 21.3 16.1 17.7
US
NCR Corp
LSE:0K45
134B USD 50.6 -2 197 380.9 1 114.3
US
Cadence Design Systems Inc
NASDAQ:CDNS
87.3B USD 16.8 82.3 46.7 52.9
US
Synopsys Inc
NASDAQ:SNPS
85B USD 13.2 42.5 67.6 87.6
P/S Multiple
Revenue Growth P/S to Growth
IN
Intellect Design Arena Ltd
NSE:INTELLECT
Average P/S: 21 289.1
5.1
16%
0.3
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
113.5
46%
2.5
DE
SAP SE
XETRA:SAP
6.7
11%
0.6
US
Salesforce Inc
NYSE:CRM
5.9
9%
0.7
US
Applovin Corp
NASDAQ:APP
42.1
28%
1.5
US
Intuit Inc
NASDAQ:INTU
9.4
13%
0.7
US
Adobe Inc
NASDAQ:ADBE
6.4
10%
0.6
US
N
NCR Corp
LSE:0K45
50.6
-8%
N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
16.8
14%
1.2
US
Synopsys Inc
NASDAQ:SNPS
13.2
21%
0.6
P/E Multiple
Earnings Growth PEG
IN
Intellect Design Arena Ltd
NSE:INTELLECT
Average P/E: 86.6
35.4
24%
1.5
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
403.7
94%
4.3
DE
SAP SE
XETRA:SAP
34.5
48%
0.7
US
Salesforce Inc
NYSE:CRM
33.1
31%
1.1
US
Applovin Corp
NASDAQ:APP
82.1
61%
1.3
US
Intuit Inc
NASDAQ:INTU
44.3
31%
1.4
US
Adobe Inc
NASDAQ:ADBE
21.3
26%
0.8
US
N
NCR Corp
LSE:0K45
Negative Multiple: -2 197
-49%
N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
82.3
35%
2.4
US
Synopsys Inc
NASDAQ:SNPS
42.5
13%
3.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
Intellect Design Arena Ltd
NSE:INTELLECT
Average EV/EBITDA: 116.6
20.9
21%
1
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
497.5
137%
3.6
DE
SAP SE
XETRA:SAP
21.2
18%
1.2
US
Salesforce Inc
NYSE:CRM
19.3
24%
0.8
US
Applovin Corp
NASDAQ:APP
65
52%
1.3
US
Intuit Inc
NASDAQ:INTU
30.6
27%
1.1
US
Adobe Inc
NASDAQ:ADBE
16.1
17%
0.9
US
N
NCR Corp
LSE:0K45
380.9
16%
23.8
US
Cadence Design Systems Inc
NASDAQ:CDNS
46.7
27%
1.7
US
Synopsys Inc
NASDAQ:SNPS
67.6
44%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
Intellect Design Arena Ltd
NSE:INTELLECT
Average EV/EBIT: 197.1
29.3
25%
1.2
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
512.8
141%
3.6
DE
SAP SE
XETRA:SAP
24
21%
1.1
US
Salesforce Inc
NYSE:CRM
26.6
33%
0.8
US
Applovin Corp
NASDAQ:APP
70.7
57%
1.2
US
Intuit Inc
NASDAQ:INTU
35.4
32%
1.1
US
Adobe Inc
NASDAQ:ADBE
17.7
20%
0.9
US
N
NCR Corp
LSE:0K45
1 114.3
70%
15.9
US
Cadence Design Systems Inc
NASDAQ:CDNS
52.9
30%
1.8
US
Synopsys Inc
NASDAQ:SNPS
87.6
49%
1.8