JSW Holdings Ltd
NSE:JSWHL

Watchlist Manager
JSW Holdings Ltd Logo
JSW Holdings Ltd
NSE:JSWHL
Watchlist
Price: 17 218 INR -1.58%
Market Cap: ₹191.1B

Relative Value

The Relative Value of one JSWHL stock under the Base Case scenario is 2 636.37 INR. Compared to the current market price of 17 218 INR, JSW Holdings Ltd is Overvalued by 85%.

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.

JSWHL Relative Value
Base Case
2 636.37 INR
Overvaluation 85%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

JSWHL Competitors Multiples
JSW Holdings 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
JSW Holdings Ltd
NSE:JSWHL
191.1B INR 108.7 133.8 118.7 118.7
US
BlackRock Inc
NYSE:BLK
163.9B USD 6.8 29.6 20.5 23.2
US
Blackstone Inc
NYSE:BX
154.3B USD 10.6 51 22.4 22.5
CA
Brookfield Corp
NYSE:BN
99.4B USD 1.3 119.6 10 15.2
ZA
Ninety One Ltd
JSE:NY1
94.7B ZAR 6 27 -36.3 -39.2
US
KKR & Co Inc
NYSE:KKR
88.6B USD 4.9 39.2 298 298
US
Bank of New York Mellon Corp
NYSE:BK
82.8B USD 4.1 15.6 0 0
CA
Brookfield Asset Management Inc
NYSE:BAM
78.4B USD 22.2 39 41.8 42.5
CA
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
107.3B CAD 22.3 39.2 42.1 42.8
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
65B EUR 22.2 39 41.8 42.5
US
Ameriprise Financial Inc
NYSE:AMP
48.8B USD 2.6 13.7 13.4 13.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
JSW Holdings Ltd
NSE:JSWHL
Average EV/EBITDA: 67.6
118.7
N/A N/A
US
BlackRock Inc
NYSE:BLK
20.5
24%
0.9
US
Blackstone Inc
NYSE:BX
22.4
18%
1.2
CA
Brookfield Corp
NYSE:BN
10
-22%
N/A
ZA
N
Ninety One Ltd
JSE:NY1
Negative Multiple: -36.3 N/A N/A
US
KKR & Co Inc
NYSE:KKR
298
126%
2.4
US
Bank of New York Mellon Corp
NYSE:BK
Not Available N/A N/A
CA
Brookfield Asset Management Inc
NYSE:BAM
41.8
243%
0.2
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
42.1
243%
0.2
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
41.8
243%
0.2
US
Ameriprise Financial Inc
NYSE:AMP
13.4
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
JSW Holdings Ltd
NSE:JSWHL
Average EV/EBIT: 68.8
118.7
N/A N/A
US
BlackRock Inc
NYSE:BLK
23.2
17%
1.4
US
Blackstone Inc
NYSE:BX
22.5
8%
2.8
CA
Brookfield Corp
NYSE:BN
15.2
-28%
N/A
ZA
N
Ninety One Ltd
JSE:NY1
Negative Multiple: -39.2 N/A N/A
US
KKR & Co Inc
NYSE:KKR
298
111%
2.7
US
Bank of New York Mellon Corp
NYSE:BK
Not Available N/A N/A
CA
Brookfield Asset Management Inc
NYSE:BAM
42.5
236%
0.2
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
42.8
236%
0.2
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
42.5
236%
0.2
US
Ameriprise Financial Inc
NYSE:AMP
13.4
N/A N/A