STEL Holdings Ltd
NSE:STEL

Watchlist Manager
STEL Holdings Ltd Logo
STEL Holdings Ltd
NSE:STEL
Watchlist
Price: 418.2 INR 0.87% Market Closed
Market Cap: ₹7.7B

Relative Value

The Relative Value of one STEL stock under the Base Case scenario is 268.41 INR. Compared to the current market price of 418.2 INR, STEL Holdings Ltd is Overvalued by 36%.

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.

STEL Relative Value
Base Case
268.41 INR
Overvaluation 36%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

STEL Competitors Multiples
STEL Holdings 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
STEL Holdings Ltd
NSE:STEL
7.7B INR 25.2 45.2 24.8 24.8
US
Blackstone Inc
NYSE:BX
177.9B USD 13.5 65.7 28.4 28.6
US
BlackRock Inc
NYSE:BLK
172.4B USD 7.1 31.1 21.5 24.3
CA
Brookfield Corp
NYSE:BN
105.4B USD 1.4 126.7 11.7 17.7
US
KKR & Co Inc
NYSE:KKR
104.4B USD 5.8 46 336.5 336.5
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
68.9B EUR 22.6 39.7 50 50.8
CA
Brookfield Asset Management Inc
NYSE:BAM
82.5B USD 23.5 41.2 44.2 44.9
CA
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
112.2B CAD 23.1 40.7 31.5 32.1
US
Bank of New York Mellon Corp
NYSE:BK
81.7B USD 4 15.3 0 0
SE
EQT AB
STO:EQT
413.3B SEK 15 54.3 2.2 3.1
US
Ameriprise Financial Inc
NYSE:AMP
46.7B USD 2.5 12.8 13.5 13.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
STEL Holdings Ltd
NSE:STEL
Average EV/EBITDA: 56.4
24.8
N/A N/A
US
Blackstone Inc
NYSE:BX
28.4
18%
1.6
US
BlackRock Inc
NYSE:BLK
21.5
24%
0.9
CA
Brookfield Corp
NYSE:BN
11.7
-22%
N/A
US
KKR & Co Inc
NYSE:KKR
336.5
126%
2.7
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
50
243%
0.2
CA
Brookfield Asset Management Inc
NYSE:BAM
44.2
243%
0.2
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
31.5
243%
0.1
US
Bank of New York Mellon Corp
NYSE:BK
Not Available N/A N/A
SE
EQT AB
STO:EQT
2.2
21%
0.1
US
Ameriprise Financial Inc
NYSE:AMP
13.5
5%
2.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
STEL Holdings Ltd
NSE:STEL
Average EV/EBIT: 57.6
24.8
N/A N/A
US
Blackstone Inc
NYSE:BX
28.6
22%
1.3
US
BlackRock Inc
NYSE:BLK
24.3
17%
1.4
CA
Brookfield Corp
NYSE:BN
17.7
-28%
N/A
US
KKR & Co Inc
NYSE:KKR
336.5
111%
3
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
50.8
236%
0.2
CA
Brookfield Asset Management Inc
NYSE:BAM
44.9
236%
0.2
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
32.1
236%
0.1
US
Bank of New York Mellon Corp
NYSE:BK
Not Available N/A N/A
SE
EQT AB
STO:EQT
3.1
36%
0.1
US
Ameriprise Financial Inc
NYSE:AMP
13.5
1%
13.5