RITES Ltd
NSE:RITES

Watchlist Manager
RITES Ltd Logo
RITES Ltd
NSE:RITES
Watchlist
Price: 215.7 INR -1.72%
Market Cap: 103.7B INR

Relative Value

The Relative Value of one RITES stock under the Base Case scenario is 197.86 INR. Compared to the current market price of 215.7 INR, RITES Ltd is Overvalued by 8%.

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.

RITES Relative Value
Base Case
197.86 INR
Overvaluation 8%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
25
vs Industry
14
Median 3Y
4.4
Median 5Y
2.7
Industry
1.3
Forward
4.5
vs History
23
vs Industry
17
Median 3Y
22.4
Median 5Y
13.2
Industry
18.6
Forward
29.5
vs History
50
vs Industry
28
Median 3Y
17.2
Median 5Y
15.2
Industry
12.8
vs History
46
vs Industry
26
Median 3Y
18.5
Median 5Y
16.7
Industry
17.5
vs History
30
vs Industry
19
Median 3Y
4
Median 5Y
2.8
Industry
2.3
vs History
25
vs Industry
19
Median 3Y
2.9
Median 5Y
1.4
Industry
1.3
Forward
2.9
vs History
23
vs Industry
21
Median 3Y
5.2
Median 5Y
2.5
Industry
3.1
vs History
23
vs Industry
20
Median 3Y
10.6
Median 5Y
4.9
Industry
9.8
Forward
14
vs History
23
vs Industry
23
Median 3Y
11.6
Median 5Y
5.4
Industry
13
Forward
14
vs History
41
vs Industry
38
Median 3Y
10.1
Median 5Y
7.1
Industry
12.1
vs History
23
vs Industry
36
Median 3Y
10.4
Median 5Y
6.8
Industry
14.2
vs History
30
vs Industry
16
Median 3Y
3.5
Median 5Y
1.9
Industry
1.7

Multiples Across Competitors

RITES Competitors Multiples
RITES Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
RITES Ltd
NSE:RITES
103.7B INR 4.6 27.3 13.7 15.5
UK
Relx PLC
LSE:REL
74.7B GBP 7.9 38.6 22.1 28.3
CA
Thomson Reuters Corp
TSX:TRI
117.3B CAD 11.6 39 28.7 40.1
IE
Experian PLC
LSE:EXPN
35.1B GBP 6.4 39.4 190.6 268.2
US
Verisk Analytics Inc
NASDAQ:VRSK
43.2B USD 15 45.1 29.2 36.3
UK
IHS Markit Ltd
F:0M3
37.9B EUR 9.1 35.3 26.1 39
NL
Wolters Kluwer NV
AEX:WKL
37.2B EUR 6.3 34.5 20.9 27.7
US
Equifax Inc
NYSE:EFX
33.7B USD 5.9 55 21.7 35.9
US
CoStar Group Inc
NASDAQ:CSGP
32B USD 11.4 273 175.1 6 045.1
US
Leidos Holdings Inc
NYSE:LDOS
19.8B USD 1.2 14.9 10.8 12.4
CH
SGS SA
SIX:SGSN
15.7B CHF 2.3 27.1 12.8 19.5
P/S Multiple
Revenue Growth P/S to Growth
IN
RITES Ltd
NSE:RITES
Average P/S: 7.4
4.6
15%
0.3
UK
Relx PLC
LSE:REL
7.9
8%
1
CA
Thomson Reuters Corp
TSX:TRI
11.6
7%
1.7
IE
Experian PLC
LSE:EXPN
6.4
8%
0.8
US
Verisk Analytics Inc
NASDAQ:VRSK
15
8%
1.9
UK
I
IHS Markit Ltd
F:0M3
9.1
N/A N/A
NL
Wolters Kluwer NV
AEX:WKL
6.3
6%
1
US
Equifax Inc
NYSE:EFX
5.9
10%
0.6
US
CoStar Group Inc
NASDAQ:CSGP
11.4
14%
0.8
US
Leidos Holdings Inc
NYSE:LDOS
1.2
4%
0.3
CH
SGS SA
SIX:SGSN
2.3
6%
0.4
P/E Multiple
Earnings Growth PEG
IN
RITES Ltd
NSE:RITES
Average P/E: 57.2
27.3
13%
2.1
UK
Relx PLC
LSE:REL
38.6
16%
2.4
CA
Thomson Reuters Corp
TSX:TRI
39
1%
39
IE
Experian PLC
LSE:EXPN
39.4
15%
2.6
US
Verisk Analytics Inc
NASDAQ:VRSK
45.1
10%
4.5
UK
I
IHS Markit Ltd
F:0M3
35.3
N/A N/A
NL
Wolters Kluwer NV
AEX:WKL
34.5
10%
3.5
US
Equifax Inc
NYSE:EFX
55
36%
1.5
US
CoStar Group Inc
NASDAQ:CSGP
273
79%
3.5
US
Leidos Holdings Inc
NYSE:LDOS
14.9
9%
1.7
CH
SGS SA
SIX:SGSN
27.1
15%
1.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
RITES Ltd
NSE:RITES
Average EV/EBITDA: 50.1
13.7
5%
2.7
UK
Relx PLC
LSE:REL
22.1
10%
2.2
CA
Thomson Reuters Corp
TSX:TRI
28.7
7%
4.1
IE
Experian PLC
LSE:EXPN
190.6
10%
19.1
US
Verisk Analytics Inc
NASDAQ:VRSK
29.2
9%
3.2
UK
I
IHS Markit Ltd
F:0M3
26.1
N/A N/A
NL
Wolters Kluwer NV
AEX:WKL
20.9
7%
3
US
Equifax Inc
NYSE:EFX
21.7
16%
1.4
US
CoStar Group Inc
NASDAQ:CSGP
175.1
88%
2
US
Leidos Holdings Inc
NYSE:LDOS
10.8
5%
2.2
CH
SGS SA
SIX:SGSN
12.8
11%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
RITES Ltd
NSE:RITES
Average EV/EBIT: 597.1
15.5
9%
1.7
UK
Relx PLC
LSE:REL
28.3
13%
2.2
CA
Thomson Reuters Corp
TSX:TRI
40.1
9%
4.5
IE
Experian PLC
LSE:EXPN
268.2
14%
19.2
US
Verisk Analytics Inc
NASDAQ:VRSK
36.3
10%
3.6
UK
I
IHS Markit Ltd
F:0M3
39
N/A N/A
NL
Wolters Kluwer NV
AEX:WKL
27.7
10%
2.8
US
Equifax Inc
NYSE:EFX
35.9
24%
1.5
US
CoStar Group Inc
NASDAQ:CSGP
6 045.1
450%
13.4
US
Leidos Holdings Inc
NYSE:LDOS
12.4
6%
2.1
CH
SGS SA
SIX:SGSN
19.5
13%
1.5