First Time Loading...

Zomato Ltd
NSE:ZOMATO

Watchlist Manager
Zomato Ltd Logo
Zomato Ltd
NSE:ZOMATO
Watchlist
Price: 182.1 INR 1.48% Market Closed
Updated: Mar 28, 2024

Relative Value

The Relative Value of one ZOMATO stock under the Base Case scenario is 49.81 INR. Compared to the current market price of 182.1 INR, Zomato Ltd is Overvalued by 73%.

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.

ZOMATO Relative Value
Base Case
49.81 INR
Overvaluation 73%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
20
vs Industry
1
Median 3Y
9.4
Median 5Y
9.4
Industry
0.6
Forward
12.6
vs History
vs Industry
Median 3Y
-64
Median 5Y
-64
Industry
16.6
Forward
507.1
vs History
vs Industry
Median 3Y
-150.7
Median 5Y
-150.7
Industry
8.3
vs History
vs Industry
Median 3Y
-116.4
Median 5Y
-116.4
Industry
12.6
vs History
5
vs Industry
6
Median 3Y
3.7
Median 5Y
3.7
Industry
1.7
vs History
17
vs Industry
1
Median 3Y
8.7
Median 5Y
8.7
Industry
0.7
Forward
12.1
vs History
14
vs Industry
5
Median 3Y
10.7
Median 5Y
10.7
Industry
2.3
vs History
vs Industry
Median 3Y
-45.6
Median 5Y
-45.6
Industry
8.7
Forward
1 130.7
vs History
vs Industry
Median 3Y
-37
Median 5Y
-37
Industry
12.9
Forward
-363.5
vs History
vs Industry
Median 3Y
-132.7
Median 5Y
-132.7
Industry
9.5
vs History
vs Industry
Median 3Y
-110.2
Median 5Y
-110.2
Industry
13.2
vs History
17
vs Industry
3
Median 3Y
5.2
Median 5Y
5.2
Industry
1.1

Multiples Across Competitors

ZOMATO Competitors Multiples
Zomato 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
Zomato Ltd
NSE:ZOMATO
1.5T INR 14.5 -12 610 -612.4 -188.3
US
Amazon.com Inc
NASDAQ:AMZN
1.9T USD 3.3 61.7 21.8 50.6
ZA
Naspers Ltd
JSE:NPN
676B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
184B USD 1.4 13.3 6.9 6.9
CN
Pinduoduo Inc
NASDAQ:PDD
155.1B USD 4.5 18.7 15.5 15.5
NL
Prosus NV
AEX:PRX
74.4B EUR 15.4 7.3 -205.1 -205.1
UY
MercadoLibre Inc
BMV:MELIN
1.3T MXN 5.4 79.6 31.8 41
CN
Meituan
HKEX:3690
604.4B HKD 2.1 52.9 50.9 50.9
AR
Mercadolibre Inc
NASDAQ:MELI
76.7B USD 5.3 77.8 31.1 40
US
DoorDash Inc
NYSE:DASH
56.2B USD 6.5 -100.7 -766.6 -90.4
CN
JD.Com Inc
HKEX:9618
298B HKD 0.3 11.4 4.6 4.6
P/E Multiple
Earnings Growth
IN
Zomato Ltd
NSE:ZOMATO
Average P/E: 40.3
Negative Multiple: -12 610
N/A
US
Amazon.com Inc
NASDAQ:AMZN
61.7
139%
ZA
N
Naspers Ltd
JSE:NPN
Not Available
-11%
CN
Alibaba Group Holding Ltd
NYSE:BABA
13.3
151%
CN
Pinduoduo Inc
NASDAQ:PDD
18.7
26%
NL
Prosus NV
AEX:PRX
7.3
-13%
UY
MercadoLibre Inc
BMV:MELIN
79.6
242%
CN
Meituan
HKEX:3690
52.9
N/A
AR
Mercadolibre Inc
NASDAQ:MELI
77.8
242%
US
DoorDash Inc
NYSE:DASH
Negative Multiple: -100.7 N/A
CN
JD.Com Inc
HKEX:9618
11.4
94%
EV/EBITDA Multiple
EBITDA Growth
IN
Zomato Ltd
NSE:ZOMATO
Average EV/EBITDA: 23.2
Negative Multiple: -612.4
N/A
US
Amazon.com Inc
NASDAQ:AMZN
21.8
117%
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
6.9
50%
CN
Pinduoduo Inc
NASDAQ:PDD
15.5
N/A
NL
Prosus NV
AEX:PRX
Negative Multiple: -205.1 N/A
UY
MercadoLibre Inc
BMV:MELIN
31.8
124%
CN
Meituan
HKEX:3690
50.9
1 439%
AR
Mercadolibre Inc
NASDAQ:MELI
31.1
124%
US
DoorDash Inc
NYSE:DASH
Negative Multiple: -766.6 N/A
CN
JD.Com Inc
HKEX:9618
4.6
102%
EV/EBIT Multiple
EBIT Growth
IN
Zomato Ltd
NSE:ZOMATO
Average EV/EBIT: 29.9
Negative Multiple: -188.3
N/A
US
Amazon.com Inc
NASDAQ:AMZN
50.6
157%
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
6.9
75%
CN
Pinduoduo Inc
NASDAQ:PDD
15.5
101%
NL
Prosus NV
AEX:PRX
Negative Multiple: -205.1 N/A
UY
MercadoLibre Inc
BMV:MELIN
41
155%
CN
Meituan
HKEX:3690
50.9
N/A
AR
Mercadolibre Inc
NASDAQ:MELI
40
155%
US
DoorDash Inc
NYSE:DASH
Negative Multiple: -90.4 N/A
CN
JD.Com Inc
HKEX:9618
4.6
64%

See Also

Discover More