N

Nalwa Sons Investments Ltd
NSE:NSIL

Watchlist Manager
Nalwa Sons Investments Ltd
NSE:NSIL
Watchlist
Price: 6 412 INR -1.3% Market Closed
Market Cap: 33B INR

Relative Value

The Relative Value of one NSIL stock under the Base Case scenario is hidden INR. Compared to the current market price of 6 412 INR, Nalwa Sons Investments 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.

NSIL Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
6
vs Industry
8
Median 3Y
20.5
Median 5Y
12.9
Industry
3.3
vs History
6
vs Industry
11
Median 3Y
32.9
Median 5Y
18.9
Industry
15.5
vs History
15
vs Industry
9
Median 3Y
52.7
Median 5Y
19.9
Industry
10.3
vs History
25
vs Industry
11
Median 3Y
56.9
Median 5Y
33.9
Industry
12.2
vs History
15
vs Industry
89
Median 3Y
0.2
Median 5Y
0.2
Industry
1.3
vs History
6
vs Industry
8
Median 3Y
20.2
Median 5Y
12.7
Industry
5
vs History
6
vs Industry
8
Median 3Y
24.1
Median 5Y
15
Industry
7.4
vs History
6
vs Industry
19
Median 3Y
24.8
Median 5Y
15.8
Industry
14.3
vs History
6
vs Industry
16
Median 3Y
24.8
Median 5Y
15.8
Industry
14.9
vs History
15
vs Industry
11
Median 3Y
52.6
Median 5Y
19.7
Industry
12.5
vs History
23
vs Industry
12
Median 3Y
56.4
Median 5Y
33.8
Industry
13.4
vs History
15
vs Industry
78
Median 3Y
0.1
Median 5Y
0.1
Industry
1

Multiples Across Competitors

NSIL Competitors Multiples
Nalwa Sons Investments 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
Nalwa Sons Investments Ltd
NSE:NSIL
32.9B INR 37.6 136.8 41.4 41.4
US
Blackstone Inc
NYSE:BX
198.4B USD 15.1 73.3 31.5 31.7
US
BlackRock Inc
NYSE:BLK
172.5B USD 7.5 28.3 20.4 23
US
KKR & Co Inc
NYSE:KKR
121B USD 6.7 53.6 378.9 378.9
CA
Brookfield Corp
NYSE:BN
110.4B USD 1.5 132.9 11.9 18
CA
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
122.8B CAD 25.3 44.4 47.6 48.4
CA
Brookfield Asset Management Inc
NYSE:BAM
88.9B USD 25.3 44.4 47.6 48.3
ZA
Ninety One Ltd
JSE:NY1
88.6B Zac 0 0 0 0
US
Bank of New York Mellon Corp
NYSE:BK
84.6B USD 4.3 16.9 78.8 0
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
70.1B EUR 23.3 41 43.9 44.6
LU
Reinet Investments SCA
JSE:RNI
80.1B Zac 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
N
Nalwa Sons Investments Ltd
NSE:NSIL
Average EV/EBITDA: 78
41.4
N/A N/A
US
Blackstone Inc
NYSE:BX
31.5
18%
1.8
US
BlackRock Inc
NYSE:BLK
20.4
19%
1.1
US
KKR & Co Inc
NYSE:KKR
378.9
126%
3
CA
Brookfield Corp
NYSE:BN
11.9
-22%
N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
47.6
243%
0.2
CA
Brookfield Asset Management Inc
NYSE:BAM
47.6
243%
0.2
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
US
Bank of New York Mellon Corp
NYSE:BK
78.8
N/A N/A
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
43.9
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
N
Nalwa Sons Investments Ltd
NSE:NSIL
Average EV/EBIT: 79.3
41.4
N/A N/A
US
Blackstone Inc
NYSE:BX
31.7
22%
1.4
US
BlackRock Inc
NYSE:BLK
23
18%
1.3
US
KKR & Co Inc
NYSE:KKR
378.9
108%
3.5
CA
Brookfield Corp
NYSE:BN
18
-28%
N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
48.4
237%
0.2
CA
Brookfield Asset Management Inc
NYSE:BAM
48.3
237%
0.2
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
US
Bank of New York Mellon Corp
NYSE:BK
Not Available N/A N/A
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
44.6
237%
0.2
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A