N

N R Agarwal Industries Ltd
NSE:NRAIL

Watchlist Manager
N R Agarwal Industries Ltd
NSE:NRAIL
Watchlist
Price: 436.5 INR -2.69%
Market Cap: ₹7.4B

Relative Value

The Relative Value of one NRAIL stock under the Base Case scenario is 640.67 INR. Compared to the current market price of 436.5 INR, N R Agarwal Industries Ltd is Undervalued by 32%.

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.

NRAIL Relative Value
Base Case
640.67 INR
Undervaluation 32%
Relative Value
Price
N
Worst Case
Base Case
Best Case

Multiples Across Competitors

NRAIL Competitors Multiples
N R Agarwal Industries 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
N R Agarwal Industries Ltd
NSE:NRAIL
7.4B INR 0.4 35.4 10.2 23.9
US
Westrock Co
LSE:0LW9
1.3T USD 69 4 402.6 522.7 1 291.2
US
International Paper Co
NYSE:IP
23.4B USD 0.9 -6.7 12.9 5 775.4
UK
Amcor PLC
NYSE:AMCR
21.8B USD 1.2 37.2 13.6 22
US
Packaging Corp of America
NYSE:PKG
20.8B USD 2.4 23.4 13.1 18.9
US
Avery Dennison Corp
NYSE:AVY
15B USD 1.7 21.7 12.3 15.8
IE
Smurfit Kappa Group PLC
F:SK3
9.5B EUR 0.9 12.8 5.9 8.6
UK
DS Smith PLC
LSE:SMDS
8B GBP 1.2 20.9 9.5 16.2
US
Sealed Air Corp
NYSE:SEE
6.1B USD 1.2 13.5 9.6 12.4
CH
SIG Group AG
SIX:SIGN
4.6B CHF 1.5 24.7 8.9 17.3
US
Sonoco Products Co
NYSE:SON
5B USD 0.8 8 7.6 13.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
N
N R Agarwal Industries Ltd
NSE:NRAIL
Average EV/EBITDA: 56.9
10.2
N/A N/A
US
W
Westrock Co
LSE:0LW9
522.7
6%
87.1
US
International Paper Co
NYSE:IP
12.9
33%
0.4
UK
Amcor PLC
NYSE:AMCR
13.6
28%
0.5
US
Packaging Corp of America
NYSE:PKG
13.1
12%
1.1
US
Avery Dennison Corp
NYSE:AVY
12.3
5%
2.5
IE
S
Smurfit Kappa Group PLC
F:SK3
5.9
5%
1.2
UK
DS Smith PLC
LSE:SMDS
9.5
4%
2.4
US
Sealed Air Corp
NYSE:SEE
9.6
5%
1.9
CH
SIG Group AG
SIX:SIGN
8.9
-1%
N/A
US
Sonoco Products Co
NYSE:SON
7.6
14%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
N
N R Agarwal Industries Ltd
NSE:NRAIL
Average EV/EBIT: 655.9
23.9
N/A N/A
US
W
Westrock Co
LSE:0LW9
1 291.2
13%
99.3
US
International Paper Co
NYSE:IP
5 775.4
64%
90.2
UK
Amcor PLC
NYSE:AMCR
22
33%
0.7
US
Packaging Corp of America
NYSE:PKG
18.9
13%
1.5
US
Avery Dennison Corp
NYSE:AVY
15.8
5%
3.2
IE
S
Smurfit Kappa Group PLC
F:SK3
8.6
5%
1.7
UK
DS Smith PLC
LSE:SMDS
16.2
9%
1.8
US
Sealed Air Corp
NYSE:SEE
12.4
5%
2.5
CH
SIG Group AG
SIX:SIGN
17.3
7%
2.5
US
Sonoco Products Co
NYSE:SON
13.5
23%
0.6