Relative Value

The Relative Value of one SIS stock under the Base Case scenario is hidden INR. Compared to the current market price of 277.95 INR, SIS 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.

SIS Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

SIS Competitors Multiples
SIS 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
SIS Ltd
NSE:SIS
39.1B INR 0.3 -20.8 4.5 6
JP
Secom Co Ltd
TSE:9735
2.8T JPY 2.3 26.2 9.6 14.6
UK
Verisure PLC
STO:VSURE
8.8B EUR 2.3 -34.3 9 45.9
SE
Securitas AB
STO:SECU B
90.3B SEK 0.6 17.6 7.9 11
US
Brinks Co
NYSE:BCO
4.4B USD 0.9 25.9 8.7 13.6
JP
Sohgo Security Services Co Ltd
TSE:2331
592.9B JPY 1 17.8 6.3 9.6
SE
Loomis AB
STO:LOOMIS
28.3B SEK 0.9 17.7 4.6 8.7
US
Geo Group Inc
NYSE:GEO
2.1B USD 0.8 8.2 8.4 12.2
KR
S1 Corp
KRX:012750
2.8T KRW 1 15.5 4.9 8.6
US
CoreCivic Inc
NYSE:CXW
1.9B USD 0.9 16.3 8.3 13.1
AU
Threat Protect Australia Ltd
ASX:TPS
2.3B AUD 91.4 -148.7 -862.7 -862.7
P/E Multiple
Earnings Growth PEG
IN
SIS Ltd
NSE:SIS
Average P/E: 18.2
Negative Multiple: -20.8
247%
N/A
JP
Secom Co Ltd
TSE:9735
26.2
9%
2.9
UK
Verisure PLC
STO:VSURE
Negative Multiple: -34.3 N/A N/A
SE
Securitas AB
STO:SECU B
17.6
17%
1
US
Brinks Co
NYSE:BCO
25.9
40%
0.6
JP
Sohgo Security Services Co Ltd
TSE:2331
17.8
15%
1.2
SE
Loomis AB
STO:LOOMIS
17.7
23%
0.8
US
Geo Group Inc
NYSE:GEO
8.2
N/A N/A
KR
S1 Corp
KRX:012750
15.5
8%
1.9
US
CoreCivic Inc
NYSE:CXW
16.3
N/A N/A
AU
Threat Protect Australia Ltd
ASX:TPS
Negative Multiple: -148.7 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
SIS Ltd
NSE:SIS
Average EV/EBITDA: 7.2
4.5
13%
0.3
JP
Secom Co Ltd
TSE:9735
9.6
5%
1.9
UK
Verisure PLC
STO:VSURE
9
16%
0.6
SE
Securitas AB
STO:SECU B
7.9
3%
2.6
US
Brinks Co
NYSE:BCO
8.7
16%
0.5
JP
Sohgo Security Services Co Ltd
TSE:2331
6.3
8%
0.8
SE
Loomis AB
STO:LOOMIS
4.6
4%
1.2
US
Geo Group Inc
NYSE:GEO
8.4
N/A N/A
KR
S1 Corp
KRX:012750
4.9
1%
4.9
US
CoreCivic Inc
NYSE:CXW
8.3
N/A N/A
AU
Threat Protect Australia Ltd
ASX:TPS
Negative Multiple: -862.7 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
SIS Ltd
NSE:SIS
Average EV/EBIT: 14.3
6
9%
0.7
JP
Secom Co Ltd
TSE:9735
14.6
N/A N/A
UK
Verisure PLC
STO:VSURE
45.9
60%
0.8
SE
Securitas AB
STO:SECU B
11
5%
2.2
US
Brinks Co
NYSE:BCO
13.6
24%
0.6
JP
Sohgo Security Services Co Ltd
TSE:2331
9.6
N/A N/A
SE
Loomis AB
STO:LOOMIS
8.7
6%
1.5
US
Geo Group Inc
NYSE:GEO
12.2
N/A N/A
KR
S1 Corp
KRX:012750
8.6
8%
1.1
US
CoreCivic Inc
NYSE:CXW
13.1
N/A N/A
AU
Threat Protect Australia Ltd
ASX:TPS
Negative Multiple: -862.7 N/A N/A
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett