Yaari Digital Integrated Services Ltd
NSE:YAARI

Watchlist Manager
Yaari Digital Integrated Services Ltd Logo
Yaari Digital Integrated Services Ltd
NSE:YAARI
Watchlist
Price: 15.65 INR -4.98% Market Closed
Market Cap: ₹1.5B

Relative Value

The Relative Value of one YAARI stock under the Base Case scenario is hidden INR. Compared to the current market price of 15.65 INR, Yaari Digital Integrated Services Ltd is hidden .

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.

YAARI Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

YAARI Competitors Multiples
Yaari Digital Integrated Services 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
Yaari Digital Integrated Services Ltd
NSE:YAARI
1.5B INR 0 -2.4 -46.5 -46.1
US
Cintas Corp
NASDAQ:CTAS
76.8B USD 7.1 40.4 26.4 31.7
US
Copart Inc
NASDAQ:CPRT
39B USD 8.4 24.5 17.4 19.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
29.6B CAD 4.7 54.9 15 21.9
AU
Brambles Ltd
ASX:BXB
31.1B AUD 3.2 23.8 11.5 11.5
US
RB Global Inc
F:J1F
18B EUR 4.6 52.8 24.1 35.1
FR
Spie SA
PAR:SPIE
7.9B EUR 0.8 39.4 10.1 16.8
US
Aurora Innovation Inc
NASDAQ:AUR
8.4B USD 4 192.9 -10.4 -8.5 -8.3
FR
Elis SA
PAR:ELIS
5.8B EUR 1.2 15.5 5.4 13.8
DK
Iss A/S
CSE:ISS
40.3B DKK 0.5 14.8 7.7 10.5
US
IAA Inc
F:3NI
4.9B EUR 2.8 19.8 15 18.8
P/S Multiple
Revenue Growth P/S to Growth
IN
Yaari Digital Integrated Services Ltd
NSE:YAARI
Average P/S: 422.6
Not Available
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
7.1
8%
0.9
US
Copart Inc
NASDAQ:CPRT
8.4
6%
1.4
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
4.7
5%
0.9
AU
Brambles Ltd
ASX:BXB
3.2
6%
0.5
US
RB Global Inc
F:J1F
4.6
5%
0.9
FR
Spie SA
PAR:SPIE
0.8
6%
0.1
US
Aurora Innovation Inc
NASDAQ:AUR
4 192.9
N/A N/A
FR
Elis SA
PAR:ELIS
1.2
5%
0.2
DK
Iss A/S
CSE:ISS
0.5
4%
0.1
US
I
IAA Inc
F:3NI
2.8
N/A N/A
P/E Multiple
Earnings Growth PEG
IN
Yaari Digital Integrated Services Ltd
NSE:YAARI
Average P/E: 31.8
Negative Multiple: -2.4
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
40.4
11%
3.7
US
Copart Inc
NASDAQ:CPRT
24.5
6%
4.1
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
54.9
35%
1.6
AU
Brambles Ltd
ASX:BXB
23.8
10%
2.4
US
RB Global Inc
F:J1F
52.8
35%
1.5
FR
Spie SA
PAR:SPIE
39.4
28%
1.4
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -10.4 N/A N/A
FR
Elis SA
PAR:ELIS
15.5
15%
1
DK
Iss A/S
CSE:ISS
14.8
14%
1.1
US
I
IAA Inc
F:3NI
19.8
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
Yaari Digital Integrated Services Ltd
NSE:YAARI
Average EV/EBITDA: 14.7
Negative Multiple: -46.5
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
26.4
10%
2.6
US
Copart Inc
NASDAQ:CPRT
17.4
7%
2.5
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
15
11%
1.4
AU
Brambles Ltd
ASX:BXB
11.5
27%
0.4
US
RB Global Inc
F:J1F
24.1
11%
2.2
FR
Spie SA
PAR:SPIE
10.1
10%
1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -8.5 N/A N/A
FR
Elis SA
PAR:ELIS
5.4
6%
0.9
DK
Iss A/S
CSE:ISS
7.7
6%
1.3
US
I
IAA Inc
F:3NI
15
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
Yaari Digital Integrated Services Ltd
NSE:YAARI
Average EV/EBIT: 20
Negative Multiple: -46.1
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
31.7
11%
2.9
US
Copart Inc
NASDAQ:CPRT
19.6
7%
2.8
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
21.9
9%
2.4
AU
Brambles Ltd
ASX:BXB
11.5
9%
1.3
US
RB Global Inc
F:J1F
35.1
9%
3.9
FR
Spie SA
PAR:SPIE
16.8
15%
1.1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -8.3 N/A N/A
FR
Elis SA
PAR:ELIS
13.8
10%
1.4
DK
Iss A/S
CSE:ISS
10.5
7%
1.5
US
I
IAA Inc
F:3NI
18.8
N/A N/A