P

Pennar Industries Ltd
NSE:PENIND

Watchlist Manager
Pennar Industries Ltd
NSE:PENIND
Watchlist
Price: 183.6 INR 0.77%
Market Cap: 24.8B INR

Relative Value

The Relative Value of one PENIND stock under the Base Case scenario is 243.5 INR. Compared to the current market price of 183.6 INR, Pennar Industries 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.

PENIND Relative Value
Base Case
243.5 INR
Undervaluation 25%
Relative Value
Price
P
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
9
vs Industry
68
Median 3Y
0.5
Median 5Y
0.3
Industry
1.8
Forward
0.8
vs History
23
vs Industry
11
Median 3Y
18
Median 5Y
13.7
Industry
15.7
Forward
19.8
vs History
11
vs Industry
18
Median 3Y
5.9
Median 5Y
3.9
Industry
9.6
vs History
6
vs Industry
3
Median 3Y
8.8
Median 5Y
5.5
Industry
16
vs History
11
vs Industry
24
Median 3Y
1.9
Median 5Y
1
Industry
1.5
vs History
11
vs Industry
68
Median 3Y
0.5
Median 5Y
0.4
Industry
2.1
Forward
0.7
vs History
15
vs Industry
67
Median 3Y
1.4
Median 5Y
1.1
Industry
7
vs History
36
vs Industry
19
Median 3Y
5.7
Median 5Y
6.2
Industry
10.1
Forward
7.4
vs History
26
vs Industry
18
Median 3Y
8.1
Median 5Y
8.4
Industry
13
Forward
9.5
vs History
12
vs Industry
20
Median 3Y
5.7
Median 5Y
4.8
Industry
11
vs History
vs Industry
17
Median 3Y
5.4
Median 5Y
-485.7
Industry
14.3
vs History
12
vs Industry
39
Median 3Y
0.9
Median 5Y
0.7
Industry
1.3

Multiples Across Competitors

PENIND Competitors Multiples
Pennar Industries Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
Pennar Industries Ltd
NSE:PENIND
24.8B INR 0.8 22.1 8.2 10.7
ZA
Kumba Iron Ore Ltd
JSE:KIO
102.2B Zac 0 0 0 0
BR
Vale SA
BOVESPA:VALE3
226.1B BRL 1.1 7.2 3.8 4.9
AU
Fortescue Ltd
XMUN:FVJ
28B EUR 1.9 8.1 5.5 5.5
AU
Fortescue Metals Group Ltd
ASX:FMG
49.4B AUD 2 8.2 5.6 5.6
US
Nucor Corp
NYSE:NUE
28.3B USD 0.9 14 6.9 10.1
IN
JSW Steel Ltd
NSE:JSWSTEEL
2.4T INR 1.4 71.3 13.3 21.6
LU
ArcelorMittal SA
AEX:MT
22.9B EUR 0.4 19.3 4.5 7.8
JP
Nippon Steel Corp
TSE:5401
3.1T JPY 0.4 6.7 4.9 8.2
IN
Tata Steel Ltd
NSE:TATASTEEL
1.8T INR 0.8 65.7 9.6 16
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
151.9B CNY 0.5 19.3 14.8 14.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
P
Pennar Industries Ltd
NSE:PENIND
Average EV/EBITDA: 7.7
8.2
18%
0.5
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
14%
N/A
BR
Vale SA
BOVESPA:VALE3
3.8
9%
0.4
AU
F
Fortescue Ltd
XMUN:FVJ
5.5
-9%
N/A
AU
Fortescue Metals Group Ltd
ASX:FMG
5.6
-9%
N/A
US
Nucor Corp
NYSE:NUE
6.9
9%
0.8
IN
JSW Steel Ltd
NSE:JSWSTEEL
13.3
13%
1
LU
ArcelorMittal SA
AEX:MT
4.5
12%
0.4
JP
Nippon Steel Corp
TSE:5401
4.9
7%
0.7
IN
Tata Steel Ltd
NSE:TATASTEEL
9.6
20%
0.5
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
14.8
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
P
Pennar Industries Ltd
NSE:PENIND
Average EV/EBIT: 10.5
10.7
22%
0.5
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
3%
N/A
BR
Vale SA
BOVESPA:VALE3
4.9
5%
1
AU
F
Fortescue Ltd
XMUN:FVJ
5.5
-24%
N/A
AU
Fortescue Metals Group Ltd
ASX:FMG
5.6
-24%
N/A
US
Nucor Corp
NYSE:NUE
10.1
12%
0.8
IN
JSW Steel Ltd
NSE:JSWSTEEL
21.6
14%
1.5
LU
ArcelorMittal SA
AEX:MT
7.8
13%
0.6
JP
Nippon Steel Corp
TSE:5401
8.2
N/A N/A
IN
Tata Steel Ltd
NSE:TATASTEEL
16
32%
0.5
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
14.8
22%
0.7