Sterlite Technologies Ltd
NSE:STLTECH

Watchlist Manager
Sterlite Technologies Ltd Logo
Sterlite Technologies Ltd
NSE:STLTECH
Watchlist
Price: 102.89 INR -5.28% Market Closed
Market Cap: 50.2B INR

Relative Value

The Relative Value of one STLTECH stock under the Base Case scenario is 289.53 INR. Compared to the current market price of 102.89 INR, Sterlite Technologies Ltd is Undervalued by 64%.

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.

STLTECH Relative Value
Base Case
289.53 INR
Undervaluation 64%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
36
vs Industry
64
Median 3Y
1
Median 5Y
1.1
Industry
2
Forward
0.7
vs History
vs Industry
12
Median 3Y
-28.8
Median 5Y
26.7
Industry
24.6
Forward
16.8
vs History
1
vs Industry
31
Median 3Y
21.3
Median 5Y
16.1
Industry
14.6
vs History
vs Industry
23
Median 3Y
-20.1
Median 5Y
-4.5
Industry
18.1
vs History
92
vs Industry
55
Median 3Y
2.8
Median 5Y
3
Industry
2.3
vs History
63
vs Industry
59
Median 3Y
1.2
Median 5Y
1.5
Industry
2.2
Forward
0.7
vs History
60
vs Industry
71
Median 3Y
2.4
Median 5Y
3
Industry
7
vs History
53
vs Industry
34
Median 3Y
13.6
Median 5Y
13.1
Industry
15
Forward
7.6
vs History
22
vs Industry
13
Median 3Y
43.2
Median 5Y
22.3
Industry
20.6
Forward
14.5
vs History
11
vs Industry
28
Median 3Y
22.6
Median 5Y
20.1
Industry
14.4
vs History
vs Industry
8
Median 3Y
-25.7
Median 5Y
11.3
Industry
16.2
vs History
92
vs Industry
65
Median 3Y
1.1
Median 5Y
1.4
Industry
1.8

Multiples Across Competitors

STLTECH Competitors Multiples
Sterlite Technologies Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
Sterlite Technologies Ltd
NSE:STLTECH
50.2B INR 1.3 -40.8 12.5 53.7
JP
Nakayo Inc
TSE:6715
111.4T JPY 6 383.2 7 956 708 364 019 -1 113 898.2
US
Cisco Systems Inc
NASDAQ:CSCO
269.1B USD 4.8 27.5 18.5 23.1
US
Arista Networks Inc
NYSE:ANET
136.9B USD 18.4 45.2 40.2 41
US
Motorola Solutions Inc
NYSE:MSI
69.4B USD 6.3 33.9 23.9 26.8
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
257.9B SEK 1 160.2 6.5 9.1
FI
Nokia Oyj
OMXH:NOKIA
23B EUR 1.2 29.3 7.3 12.1
US
Ubiquiti Inc
NYSE:UI
24.5B USD 10.5 44.6 33.1 34.1
CN
Zhongji Innolight Co Ltd
SZSE:300308
162.9B CNY 6.3 28.4 23.9 23.9
CN
ZTE Corp
SZSE:000063
160B CNY 1.3 19.7 19.9 19.9
US
F5 Inc
NASDAQ:FFIV
16.9B USD 5.8 27.2 19 21.4
P/E Multiple
Earnings Growth PEG
IN
Sterlite Technologies Ltd
NSE:STLTECH
Average P/E: 795 712.4
Negative Multiple: -40.8
N/A N/A
JP
N
Nakayo Inc
TSE:6715
7 956 708
N/A N/A
US
Cisco Systems Inc
NASDAQ:CSCO
27.5
19%
1.4
US
Arista Networks Inc
NYSE:ANET
45.2
16%
2.8
US
Motorola Solutions Inc
NYSE:MSI
33.9
24%
1.4
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
160.2
942%
0.2
FI
Nokia Oyj
OMXH:NOKIA
29.3
19%
1.5
US
Ubiquiti Inc
NYSE:UI
44.6
21%
2.1
CN
Zhongji Innolight Co Ltd
SZSE:300308
28.4
27%
1.1
CN
ZTE Corp
SZSE:000063
19.7
10%
2
US
F5 Inc
NASDAQ:FFIV
27.2
20%
1.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
Sterlite Technologies Ltd
NSE:STLTECH
Average EV/EBITDA: 33 111.3
12.5
36%
0.3
JP
N
Nakayo Inc
TSE:6715
364 019
N/A N/A
US
Cisco Systems Inc
NASDAQ:CSCO
18.5
15%
1.2
US
Arista Networks Inc
NYSE:ANET
40.2
21%
1.9
US
Motorola Solutions Inc
NYSE:MSI
23.9
12%
2
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
6.5
6%
1.1
FI
Nokia Oyj
OMXH:NOKIA
7.3
10%
0.7
US
Ubiquiti Inc
NYSE:UI
33.1
16%
2.1
CN
Zhongji Innolight Co Ltd
SZSE:300308
23.9
32%
0.7
CN
ZTE Corp
SZSE:000063
19.9
19%
1
US
F5 Inc
NASDAQ:FFIV
19
18%
1.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
Sterlite Technologies Ltd
NSE:STLTECH
Average EV/EBIT: 26.5
53.7
91%
0.6
JP
N
Nakayo Inc
TSE:6715
Negative Multiple: -1 113 898.2 N/A N/A
US
Cisco Systems Inc
NASDAQ:CSCO
23.1
19%
1.2
US
Arista Networks Inc
NYSE:ANET
41
18%
2.3
US
Motorola Solutions Inc
NYSE:MSI
26.8
13%
2.1
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
9.1
10%
0.9
FI
Nokia Oyj
OMXH:NOKIA
12.1
18%
0.7
US
Ubiquiti Inc
NYSE:UI
34.1
17%
2
CN
Zhongji Innolight Co Ltd
SZSE:300308
23.9
31%
0.8
CN
ZTE Corp
SZSE:000063
19.9
2%
10
US
F5 Inc
NASDAQ:FFIV
21.4
21%
1