UNITECH Relative Valuation - Unitech Ltd

Watchlist Manager

Watchlist

Price: 4.69 INR 9.32% Market Closed

Market Cap: ₹12.3B

Relative Value

The Relative Value of one UNITECH stock under the Base Case scenario is 6.09 INR. Compared to the current market price of 4.69 INR, Unitech Ltd is Undervalued by 23%.

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.

What is Relative Valuation?

How is Relative Value calculated?

UNITECH Relative Value

Base Case

Undervaluation 23%

Relative Value

Price

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
IN		Unitech Ltd NSE:UNITECH	12.3B INR	3	-0.6	0.7	0.7
HK		China Resources Land Ltd HKEX:1109	225.8B HKD	0.7	7.5	5.9	5.9
HK		CK Asset Holdings Ltd HKEX:1113	160.8B HKD	3.3	14.2	20.3	20.3
HK		China Overseas Land & Investment Ltd HKEX:688	159.7B HKD	0.8	10.2	11.8	11.8
HK		Henderson Land Development Co Ltd HKEX:12	155.2B HKD	6.7	25.7	81.6	81.6
VN	V	Vinhomes JSC VN:VHM	379.9T VND	2.5	9.2	11.5	12.2
CN		China Merchants Shekou Industrial Zone Holdings Co Ltd SZSE:001979	97.9B CNY	0.5	27.5	17.5	17.5
HK		Sino Land Co Ltd HKEX:83	107.1B HKD	13.2	26.8	18.9	20
CN		Poly Developments and Holdings Group Co Ltd SSE:600048	84.2B CNY	0.3	-87.4	19.1	19.1
IN		Macrotech Developers Ltd NSE:LODHA	1.1T INR	7.3	35.6	23.8	25.5
CN		Longfor Group Holdings Ltd HKEX:960	71.6B HKD	0.5	8.3	16.9	17.1

				Revenue Growth	P/S to Growth
IN		Unitech Ltd NSE:UNITECH	Average P/S: 3.5 3	N/A	N/A
HK		China Resources Land Ltd HKEX:1109	0.7	1%	0.7
HK		CK Asset Holdings Ltd HKEX:1113	3.3	15%	0.2
HK		China Overseas Land & Investment Ltd HKEX:688	0.8	0%	N/A
HK		Henderson Land Development Co Ltd HKEX:12	6.7	3%	2.2
VN	V	Vinhomes JSC VN:VHM	2.5	N/A	N/A
CN		China Merchants Shekou Industrial Zone Holdings Co Ltd SZSE:001979	0.5	-3%	N/A
HK		Sino Land Co Ltd HKEX:83	13.2	1%	13.2
CN		Poly Developments and Holdings Group Co Ltd SSE:600048	0.3	-5%	N/A
IN		Macrotech Developers Ltd NSE:LODHA	7.3	21%	0.3
CN		Longfor Group Holdings Ltd HKEX:960	0.5	-9%	N/A

				Earnings Growth	PEG
IN		Unitech Ltd NSE:UNITECH	Average P/E: 18.3 Negative Multiple: -0.6	N/A	N/A
HK		China Resources Land Ltd HKEX:1109	7.5	2%	3.7
HK		CK Asset Holdings Ltd HKEX:1113	14.2	1%	14.2
HK		China Overseas Land & Investment Ltd HKEX:688	10.2	3%	3.4
HK		Henderson Land Development Co Ltd HKEX:12	25.7	21%	1.2
VN	V	Vinhomes JSC VN:VHM	9.2	N/A	N/A
CN		China Merchants Shekou Industrial Zone Holdings Co Ltd SZSE:001979	27.5	13%	2.1
HK		Sino Land Co Ltd HKEX:83	26.8	9%	3
CN		Poly Developments and Holdings Group Co Ltd SSE:600048	Negative Multiple: -87.4	2%	N/A
IN		Macrotech Developers Ltd NSE:LODHA	35.6	24%	1.5
CN		Longfor Group Holdings Ltd HKEX:960	8.3	-15%	N/A

				EBITDA Growth	EV/EBITDA to Growth
IN		Unitech Ltd NSE:UNITECH	Average EV/EBITDA: 20.7 0.7	N/A	N/A
HK		China Resources Land Ltd HKEX:1109	5.9	4%	1.5
HK		CK Asset Holdings Ltd HKEX:1113	20.3	16%	1.3
HK		China Overseas Land & Investment Ltd HKEX:688	11.8	3%	3.9
HK		Henderson Land Development Co Ltd HKEX:12	81.6	28%	2.9
VN	V	Vinhomes JSC VN:VHM	11.5	N/A	N/A
CN		China Merchants Shekou Industrial Zone Holdings Co Ltd SZSE:001979	17.5	26%	0.7
HK		Sino Land Co Ltd HKEX:83	18.9	6%	3.2
CN		Poly Developments and Holdings Group Co Ltd SSE:600048	19.1	7%	2.7
IN		Macrotech Developers Ltd NSE:LODHA	23.8	21%	1.1
CN		Longfor Group Holdings Ltd HKEX:960	16.9	0%	N/A

				EBIT Growth	EV/EBIT to Growth
IN		Unitech Ltd NSE:UNITECH	Average EV/EBIT: 21.1 0.7	N/A	N/A
HK		China Resources Land Ltd HKEX:1109	5.9	3%	2
HK		CK Asset Holdings Ltd HKEX:1113	20.3	20%	1
HK		China Overseas Land & Investment Ltd HKEX:688	11.8	2%	5.9
HK		Henderson Land Development Co Ltd HKEX:12	81.6	31%	2.6
VN	V	Vinhomes JSC VN:VHM	12.2	N/A	N/A
CN		China Merchants Shekou Industrial Zone Holdings Co Ltd SZSE:001979	17.5	18%	1
HK		Sino Land Co Ltd HKEX:83	20	6%	3.3
CN		Poly Developments and Holdings Group Co Ltd SSE:600048	19.1	4%	4.8
IN		Macrotech Developers Ltd NSE:LODHA	25.5	31%	0.8
CN		Longfor Group Holdings Ltd HKEX:960	17.1	-2%	N/A

Unitech Ltd
NSE:UNITECH

Relative Value

Valuation Multiples

Multiples Across Competitors

UNITECH Competitors Multiples
Unitech Ltd Competitors

See Also

Company

Help

Tools

Stocks

Unitech Ltd NSE:UNITECH

Relative Value

Valuation Multiples

Multiples Across Competitors

UNITECH Competitors Multiples Unitech Ltd Competitors

See Also

Company

Help

Tools

Stocks

Unitech Ltd
NSE:UNITECH

UNITECH Competitors Multiples
Unitech Ltd Competitors