Vinati Organics Ltd
NSE:VINATIORGA

Watchlist Manager
Vinati Organics Ltd Logo
Vinati Organics Ltd
NSE:VINATIORGA
Watchlist
Price: 1 585.5 INR -0.05%
Market Cap: 164.4B INR

Relative Value

The Relative Value of one VINATIORGA stock under the Base Case scenario is 1 500.02 INR. Compared to the current market price of 1 585.5 INR, Vinati Organics Ltd is Overvalued by 5%.

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.

VINATIORGA Relative Value
Base Case
1 500.02 INR
Overvaluation 5%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
vs Industry
7
Median 3Y
9.3
Median 5Y
9.9
Industry
1.5
Forward
6.5
vs History
96
vs Industry
16
Median 3Y
44.9
Median 5Y
49.3
Industry
20.6
Forward
33.8
vs History
87
vs Industry
9
Median 3Y
40.6
Median 5Y
54.4
Industry
13.3
vs History
25
vs Industry
15
Median 3Y
66.5
Median 5Y
68
Industry
22.2
vs History
96
vs Industry
6
Median 3Y
7.6
Median 5Y
8.6
Industry
1.7
vs History
96
vs Industry
8
Median 3Y
9.1
Median 5Y
9.8
Industry
1.7
Forward
6.4
vs History
96
vs Industry
15
Median 3Y
22.8
Median 5Y
23.7
Industry
7.1
vs History
96
vs Industry
15
Median 3Y
33.1
Median 5Y
35.6
Industry
12.9
Forward
23.1
vs History
96
vs Industry
16
Median 3Y
37.2
Median 5Y
41.7
Industry
17.4
Forward
26.1
vs History
87
vs Industry
10
Median 3Y
40.6
Median 5Y
54.2
Industry
14.6
vs History
17
vs Industry
11
Median 3Y
46.5
Median 5Y
58.2
Industry
20.9
vs History
96
vs Industry
5
Median 3Y
7.3
Median 5Y
8.6
Industry
1.3

Multiples Across Competitors

VINATIORGA Competitors Multiples
Vinati Organics 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
Vinati Organics Ltd
NSE:VINATIORGA
164.6B INR 7.3 37.7 25.1 29.5
US
Sherwin-Williams Co
NYSE:SHW
82.6B USD 3.5 32.1 21.6 25.4
US
Ecolab Inc
NYSE:ECL
73.5B USD 4.6 37.1 21.2 28.4
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
9T JPY 3.5 18.1 8.5 11.7
CH
Givaudan SA
SIX:GIVN
30.9B CHF 4.1 28.2 19.1 24.1
IN
Asian Paints Ltd
NSE:ASIANPAINT
2.8T INR 8.2 72.3 44.7 55
CN
Wanhua Chemical Group Co Ltd
SSE:600309
219B CNY 1.2 19.7 20.1 20.1
DK
Novozymes A/S
CSE:NZYM B
165.6B DKK 9.3 54.8 28.9 37.9
CH
Sika AG
F:SIKA
19.9B EUR 1.3 12.1 8.8 11.1
US
PPG Industries Inc
NYSE:PPG
22.7B USD 1.6 22.8 10.4 12.8
CH
DSM-Firmenich AG
AEX:DSFIR
18.2B EUR 1.4 72.8 10.8 36.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
Vinati Organics Ltd
NSE:VINATIORGA
Average EV/EBITDA: 19.9
25.1
19%
1.3
US
Sherwin-Williams Co
NYSE:SHW
21.6
7%
3.1
US
Ecolab Inc
NYSE:ECL
21.2
9%
2.4
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
8.5
5%
1.7
CH
Givaudan SA
SIX:GIVN
19.1
5%
3.8
IN
Asian Paints Ltd
NSE:ASIANPAINT
44.7
11%
4.1
CN
Wanhua Chemical Group Co Ltd
SSE:600309
20.1
33%
0.6
DK
Novozymes A/S
CSE:NZYM B
28.9
N/A N/A
CH
Sika AG
F:SIKA
8.8
4%
2.2
US
PPG Industries Inc
NYSE:PPG
10.4
4%
2.6
CH
D
DSM-Firmenich AG
AEX:DSFIR
10.8
8%
1.3