KDDL Ltd
NSE:KDDL

Watchlist Manager
KDDL Ltd Logo
KDDL Ltd
NSE:KDDL
Watchlist
Price: 2 568.8 INR -5.31%
Market Cap: 31.6B INR

Relative Value

The Relative Value of one KDDL stock under the Base Case scenario is 3 421.13 INR. Compared to the current market price of 2 568.8 INR, KDDL Ltd is Undervalued by 25%.

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.

KDDL Relative Value
Base Case
3 421.13 INR
Undervaluation 25%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
26
vs Industry
19
Median 3Y
2
Median 5Y
1.3
Industry
0.9
Forward
1.9
vs History
39
vs Industry
13
Median 3Y
32.3
Median 5Y
30.6
Industry
16.8
Forward
28.4
vs History
34
vs Industry
7
Median 3Y
41.6
Median 5Y
31.1
Industry
9.9
vs History
vs Industry
Median 3Y
-44.7
Median 5Y
-14.3
Industry
15.8
vs History
42
vs Industry
11
Median 3Y
4.3
Median 5Y
3.8
Industry
1.2
vs History
28
vs Industry
24
Median 3Y
1.8
Median 5Y
1.3
Industry
1
Forward
1.7
vs History
28
vs Industry
33
Median 3Y
4.4
Median 5Y
3
Industry
3.7
vs History
33
vs Industry
24
Median 3Y
11.3
Median 5Y
9.4
Industry
9.5
Forward
9.4
vs History
55
vs Industry
21
Median 3Y
15.9
Median 5Y
16.9
Industry
12.6
Forward
12.5
vs History
34
vs Industry
9
Median 3Y
37.2
Median 5Y
28.6
Industry
10.7
vs History
vs Industry
2
Median 3Y
-43.7
Median 5Y
4.8
Industry
13.3
vs History
36
vs Industry
14
Median 3Y
2.6
Median 5Y
2.1
Industry
1

Multiples Across Competitors

KDDL Competitors Multiples
KDDL Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
KDDL Ltd
NSE:KDDL
31.6B INR 2 31.6 11.1 15.6
FR
Hermes International SCA
PAR:RMS
255.6B EUR 16.9 55.5 35 39.7
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
244.2B EUR 2.9 19.5 9.7 13.6
FR
EssilorLuxottica SA
PAR:EL
114.5B EUR 4.3 48.5 18.9 35.9
CH
Compagnie Financiere Richemont SA
SIX:CFR
85.3B CHF 4.5 69.8 20.5 20.5
FR
Christian Dior SE
PAR:CDI
82.3B EUR 1 15.8 4 5.6
DE
Adidas AG
XETRA:ADS
36.6B EUR 1.5 35.8 13.7 24.1
IN
Titan Company Ltd
NSE:TITAN
2.9T INR 5 90.5 57.1 65
CA
Lululemon Athletica Inc
NASDAQ:LULU
34.2B USD 3.2 18.9 10.9 12.9
CN
ANTA Sports Products Ltd
HKEX:2020
258B HKD 3.4 15.4 10.4 13.8
FR
Kering SA
PAR:KER
21.6B EUR 1.3 19 7.3 13.5