JSW Holdings Ltd
NSE:JSWHL

Watchlist Manager
JSW Holdings Ltd Logo
JSW Holdings Ltd
NSE:JSWHL
Watchlist
Price: 19 930 INR 0.78% Market Closed
Market Cap: 221.2B INR

Relative Value

The Relative Value of one JSWHL stock under the Base Case scenario is hidden INR. Compared to the current market price of 19 930 INR, JSW Holdings 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.

JSWHL Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
1
vs Industry
3
Median 3Y
44.3
Median 5Y
42.9
Industry
3.3
vs History
1
vs Industry
4
Median 3Y
44.6
Median 5Y
43.7
Industry
15.5
vs History
1
vs Industry
3
Median 3Y
69.7
Median 5Y
62.8
Industry
10.3
vs History
1
vs Industry
3
Median 3Y
69.7
Median 5Y
62.8
Industry
12.2
vs History
9
vs Industry
63
Median 3Y
0.3
Median 5Y
0.3
Industry
1.3
vs History
1
vs Industry
3
Median 3Y
44.3
Median 5Y
42.6
Industry
5
vs History
vs Industry
24
Median 3Y
0
Median 5Y
0
Industry
7.4
vs History
1
vs Industry
6
Median 3Y
47.7
Median 5Y
45.3
Industry
14.3
vs History
1
vs Industry
4
Median 3Y
47.7
Median 5Y
45.3
Industry
14.9
vs History
1
vs Industry
4
Median 3Y
69.7
Median 5Y
62.6
Industry
12.5
vs History
1
vs Industry
3
Median 3Y
69.7
Median 5Y
62.6
Industry
13.4
vs History
9
vs Industry
54
Median 3Y
0.3
Median 5Y
0.3
Industry
1

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
221.2B INR 128.4 177.5 140.1 140.1
US
Blackstone Inc
NYSE:BX
198.6B USD 15.1 73.4 31.6 31.7
US
BlackRock Inc
NYSE:BLK
174.4B USD 7.6 28.6 20.6 23.2
US
KKR & Co Inc
NYSE:KKR
119.7B USD 6.6 53 375.6 375.6
CA
Brookfield Corp
NYSE:BN
109.1B USD 1.5 131.3 11.8 17.9
CA
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
121.3B CAD 25.1 44.1 47.2 48
ZA
Ninety One Ltd
JSE:NY1
88.1B Zac 0 0 0 0
CA
Brookfield Asset Management Inc
NYSE:BAM
87.9B USD 25 43.9 47 47.8
US
Bank of New York Mellon Corp
NYSE:BK
84.7B USD 4.3 16.9 78.8 0
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
69.2B EUR 23.1 40.5 43.5 44.2
LU
Reinet Investments SCA
JSE:RNI
80.5B Zac 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
JSW Holdings Ltd
NSE:JSWHL
Average EV/EBITDA: 88.5
140.1
N/A N/A
US
Blackstone Inc
NYSE:BX
31.6
18%
1.8
US
BlackRock Inc
NYSE:BLK
20.6
19%
1.1
US
KKR & Co Inc
NYSE:KKR
375.6
126%
3
CA
Brookfield Corp
NYSE:BN
11.8
-22%
N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
47.2
243%
0.2
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
CA
Brookfield Asset Management Inc
NYSE:BAM
47
243%
0.2
US
Bank of New York Mellon Corp
NYSE:BK
78.8
N/A N/A
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
43.5
243%
0.2
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
JSW Holdings Ltd
NSE:JSWHL
Average EV/EBIT: 91.1
140.1
N/A N/A
US
Blackstone Inc
NYSE:BX
31.7
22%
1.4
US
BlackRock Inc
NYSE:BLK
23.2
18%
1.3
US
KKR & Co Inc
NYSE:KKR
375.6
108%
3.5
CA
Brookfield Corp
NYSE:BN
17.9
-28%
N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
48
237%
0.2
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
CA
Brookfield Asset Management Inc
NYSE:BAM
47.8
237%
0.2
US
Bank of New York Mellon Corp
NYSE:BK
Not Available N/A N/A
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
44.2
237%
0.2
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A