JSW Infrastructure Ltd banner

JSW Infrastructure Ltd
NSE:JSWINFRA

Watchlist Manager
JSW Infrastructure Ltd Logo
JSW Infrastructure Ltd
NSE:JSWINFRA
Watchlist
Price: 251.7 INR -1.22%
Market Cap: ₹523.5B

Relative Value

The Relative Value of one JSWINFRA stock under the Base Case scenario is 241.99 INR. Compared to the current market price of 251.7 INR, JSW Infrastructure Ltd is Overvalued by 4%.

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.

JSWINFRA Relative Value
Base Case
241.99 INR
Overvaluation 4%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

JSWINFRA Competitors Multiples
JSW Infrastructure 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 Infrastructure Ltd
NSE:JSWINFRA
525.9B INR 10.2 32.4 22.4 29.3
US
GE Vernova LLC
NYSE:GEV
236.4B USD 0 0 0 0
UK
Eight Capital Partners PLC
F:ECS
158.4B EUR 0 0 0 0
US
China Industrial Group Inc
OTC:CIND
121B USD 351.6 4 020.7 3 417.4 3 537.2
NL
Nepi Rockcastle NV
JSE:NRP
104.5B ZAR 6 11.2 14.8 14.9
CH
Galderma Group AG
SIX:GALD
35B CHF 0 0 0 0
US
CoreWeave Inc
NASDAQ:CRWV
38.7B USD 0 0 0 0
US
Coupang Inc
F:788
28.8B EUR 1 163.1 29.5 61.8
US
Symbotic Inc
NASDAQ:SYM
32.7B USD 13.6 -2 997.8 -3 948.4 -634.4
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
521.4T IDR 43.9 -121.1 2 588.5 2 588.5
ZA
Vukile Property Fund Ltd
JSE:VKE
31B ZAR 5.8 7.2 17.9 17.9
P/S Multiple
Revenue Growth P/S to Growth
IN
JSW Infrastructure Ltd
NSE:JSWINFRA
Average P/S: 61.7
10.2
31%
0.3
US
G
GE Vernova LLC
NYSE:GEV
Not Available
14%
N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
C
China Industrial Group Inc
OTC:CIND
351.6
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
6
N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
18%
N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
US
Coupang Inc
F:788
1
14%
0.1
US
Symbotic Inc
NASDAQ:SYM
13.6
25%
0.5
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
43.9
N/A N/A
ZA
V
Vukile Property Fund Ltd
JSE:VKE
5.8
-24%
N/A
P/E Multiple
Earnings Growth PEG
IN
JSW Infrastructure Ltd
NSE:JSWINFRA
Average P/E: 846.9
32.4
15%
2.2
US
G
GE Vernova LLC
NYSE:GEV
Not Available
19%
N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
C
China Industrial Group Inc
OTC:CIND
4 020.7
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
11.2
N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
86%
N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
US
Coupang Inc
F:788
163.1
123%
1.3
US
Symbotic Inc
NASDAQ:SYM
Negative Multiple: -2 997.8 N/A N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
Negative Multiple: -121.1 N/A N/A
ZA
V
Vukile Property Fund Ltd
JSE:VKE
7.2
-5%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
JSW Infrastructure Ltd
NSE:JSWINFRA
Average EV/EBITDA: 1 015.1
22.4
27%
0.8
US
G
GE Vernova LLC
NYSE:GEV
Not Available
72%
N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
C
China Industrial Group Inc
OTC:CIND
3 417.4
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
14.8
N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
28%
N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
US
Coupang Inc
F:788
29.5
N/A N/A
US
Symbotic Inc
NASDAQ:SYM
Negative Multiple: -3 948.4 N/A N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
2 588.5
N/A N/A
ZA
V
Vukile Property Fund Ltd
JSE:VKE
17.9
12%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
JSW Infrastructure Ltd
NSE:JSWINFRA
Average EV/EBIT: 1 041.6
29.3
33%
0.9
US
G
GE Vernova LLC
NYSE:GEV
Not Available
93%
N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
C
China Industrial Group Inc
OTC:CIND
3 537.2
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
14.9
N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
39%
N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
US
Coupang Inc
F:788
61.8
82%
0.8
US
Symbotic Inc
NASDAQ:SYM
Negative Multiple: -634.4 N/A N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
2 588.5
N/A N/A
ZA
V
Vukile Property Fund Ltd
JSE:VKE
17.9
10%
1.8
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett