S

Steel Exchange India Ltd
NSE:STEELXIND

Watchlist Manager
Steel Exchange India Ltd
NSE:STEELXIND
Watchlist
Price: 9.03 INR -0.99% Market Closed
Market Cap: 11.3B INR

Relative Value

The Relative Value of one STEELXIND stock under the Base Case scenario is 14.45 INR. Compared to the current market price of 9.03 INR, Steel Exchange India Ltd is Undervalued by 38%.

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.

STEELXIND Relative Value
Base Case
14.45 INR
Undervaluation 38%
Relative Value
Price
S
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
55
vs Industry
65
Median 3Y
1
Median 5Y
1
Industry
2.1
vs History
31
vs Industry
10
Median 3Y
32
Median 5Y
11.7
Industry
19.3
vs History
38
vs Industry
0
Median 3Y
12.8
Median 5Y
14.6
Industry
11.2
vs History
vs Industry
Median 3Y
-11.4
Median 5Y
-8.4
Industry
18.5
vs History
84
vs Industry
39
Median 3Y
2.1
Median 5Y
2.1
Industry
2.2
vs History
61
vs Industry
62
Median 3Y
1.2
Median 5Y
1.2
Industry
2.5
vs History
90
vs Industry
46
Median 3Y
7
Median 5Y
6.4
Industry
8.5
vs History
74
vs Industry
16
Median 3Y
16
Median 5Y
14.7
Industry
12.6
vs History
74
vs Industry
16
Median 3Y
21.3
Median 5Y
18.8
Industry
15.2
vs History
38
vs Industry
0
Median 3Y
14.7
Median 5Y
16.2
Industry
12.6
vs History
vs Industry
11
Median 3Y
14.6
Median 5Y
12.9
Industry
16.9
vs History
77
vs Industry
44
Median 3Y
1.4
Median 5Y
1.4
Industry
1.9

Multiples Across Competitors

STEELXIND Competitors Multiples
Steel Exchange India 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
Steel Exchange India Ltd
NSE:STEELXIND
10.8B INR 0.9 32.8 9.6 12
ZA
Kumba Iron Ore Ltd
JSE:KIO
116.8B Zac 0 0 0 0
BR
Vale SA
BOVESPA:VALE3
320.6B BRL 1.5 10.6 5 6.5
AU
Fortescue Metals Group Ltd
ASX:FMG
70.2B AUD 3 14 9.3 9.3
AU
Fortescue Ltd
XMUN:FVJ
39.3B EUR 3 13.7 9.1 9.1
US
Nucor Corp
NYSE:NUE
38.5B USD 1.2 23.4 10.7 16.9
LU
ArcelorMittal SA
AEX:MT
30.2B EUR 0.6 13.7 6.5 12.6
IN
JSW Steel Ltd
NSE:JSWSTEEL
2.9T INR 1.6 47.5 13.6 21.5
IN
Tata Steel Ltd
NSE:TATASTEEL
2.3T INR 1 34.1 10.2 16.5
US
Steel Dynamics Inc
NASDAQ:STLD
25B USD 1.4 22.2 14.5 20
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
160.1B CNY 0.5 17 16.3 16.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
S
Steel Exchange India Ltd
NSE:STEELXIND
Average EV/EBITDA: 10.5
9.6
N/A N/A
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
6%
N/A
BR
Vale SA
BOVESPA:VALE3
5
8%
0.6
AU
Fortescue Metals Group Ltd
ASX:FMG
9.3
10%
0.9
AU
F
Fortescue Ltd
XMUN:FVJ
9.1
10%
0.9
US
Nucor Corp
NYSE:NUE
10.7
10%
1.1
LU
ArcelorMittal SA
AEX:MT
6.5
13%
0.5
IN
JSW Steel Ltd
NSE:JSWSTEEL
13.6
24%
0.6
IN
Tata Steel Ltd
NSE:TATASTEEL
10.2
20%
0.5
US
Steel Dynamics Inc
NASDAQ:STLD
14.5
13%
1.1
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
16.3
59%
0.3