I

IL & FS Investment Managers Ltd
NSE:IVC

Watchlist Manager
IL & FS Investment Managers Ltd
NSE:IVC
Watchlist
Price: 8.12 INR
Market Cap: 2.5B INR

Relative Value

The Relative Value of one IVC stock under the Base Case scenario is hidden INR. Compared to the current market price of 8.12 INR, IL & FS Investment Managers 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.

IVC Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
1
vs Industry
22
Median 3Y
8.5
Median 5Y
5
Industry
3.3
vs History
73
vs Industry
6
Median 3Y
22.5
Median 5Y
22.9
Industry
15.5
vs History
vs Industry
0
Median 3Y
-33.3
Median 5Y
-5.9
Industry
10.3
vs History
vs Industry
Median 3Y
-54.2
Median 5Y
-28.1
Industry
12.2
vs History
33
vs Industry
32
Median 3Y
1.4
Median 5Y
1.2
Industry
1.3
vs History
1
vs Industry
48
Median 3Y
4.4
Median 5Y
1.8
Industry
5
vs History
vs Industry
64
Median 3Y
0
Median 5Y
0
Industry
7.4
vs History
vs Industry
6
Median 3Y
6.1
Median 5Y
6.1
Industry
14.3
vs History
vs Industry
3
Median 3Y
6.2
Median 5Y
6.2
Industry
14.9
vs History
vs Industry
0
Median 3Y
-28.8
Median 5Y
-1.8
Industry
12.5
vs History
vs Industry
Median 3Y
-32.4
Median 5Y
-26.6
Industry
13.4
vs History
39
vs Industry
19
Median 3Y
1.2
Median 5Y
1.1
Industry
1

Multiples Across Competitors

IVC Competitors Multiples
IL & FS Investment Managers 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
IL & FS Investment Managers Ltd
NSE:IVC
2.5B INR 12 15.6 -657.5 -397.9
US
Blackstone Inc
NYSE:BX
193.7B USD 14.7 71.5 30.8 31
US
BlackRock Inc
NYSE:BLK
168.3B USD 7.4 27.6 19.9 22.4
US
KKR & Co Inc
NYSE:KKR
114.8B USD 6.4 50.9 363.5 363.5
CA
Brookfield Corp
NYSE:BN
104.7B USD 1.4 126 11.7 17.7
ZA
Ninety One Ltd
JSE:NY1
88.1B Zac 0 0 0 0
CA
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
118.3B CAD 24.5 43 46.1 46.8
CA
Brookfield Asset Management Inc
NYSE:BAM
86.2B USD 24.5 43.1 46.1 46.9
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
69.2B EUR 23.1 40.5 43.5 44.2
US
Bank of New York Mellon Corp
NYSE:BK
81.6B USD 4.1 16.3 77 0
LU
Reinet Investments SCA
JSE:RNI
80.5B Zac 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
I
IL & FS Investment Managers Ltd
NSE:IVC
Average EV/EBITDA: 79.8
Negative Multiple: -657.5
N/A N/A
US
Blackstone Inc
NYSE:BX
30.8
18%
1.7
US
BlackRock Inc
NYSE:BLK
19.9
19%
1
US
KKR & Co Inc
NYSE:KKR
363.5
126%
2.9
CA
Brookfield Corp
NYSE:BN
11.7
-22%
N/A
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
46.1
243%
0.2
CA
Brookfield Asset Management Inc
NYSE:BAM
46.1
243%
0.2
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
43.5
243%
0.2
US
Bank of New York Mellon Corp
NYSE:BK
77
N/A N/A
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
I
IL & FS Investment Managers Ltd
NSE:IVC
Average EV/EBIT: 81.8
Negative Multiple: -397.9
N/A N/A
US
Blackstone Inc
NYSE:BX
31
22%
1.4
US
BlackRock Inc
NYSE:BLK
22.4
18%
1.2
US
KKR & Co Inc
NYSE:KKR
363.5
108%
3.4
CA
Brookfield Corp
NYSE:BN
17.7
-28%
N/A
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
46.8
237%
0.2
CA
Brookfield Asset Management Inc
NYSE:BAM
46.9
237%
0.2
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
44.2
237%
0.2
US
Bank of New York Mellon Corp
NYSE:BK
Not Available N/A N/A
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A