Relative Value

The Relative Value of one CINT stock under the Base Case scenario is 2.67 USD. Compared to the current market price of 5.06 USD, Ci&T Inc is Overvalued by 47%.

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.

CINT Relative Value
Base Case
2.67 USD
Overvaluation 47%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

CINT Competitors Multiples
Ci&T Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
BR
Ci&T Inc
NYSE:CINT
681m USD 7.4 89.2 41.9 54.2
US
International Business Machines Corp
NYSE:IBM
235.1B USD 3.5 22.1 17.5 25.6
JP
BrainPad Inc
TSE:3655
20.9T JPY 4.8 551.4 37.9 52.7
IE
Accenture PLC
NYSE:ACN
124.8B USD 1.8 16.5 8.9 10.9
IN
Tata Consultancy Services Ltd
NSE:TCS
8.5T INR 3.3 17.9 11.4 12.4
IN
Infosys Ltd
NSE:INFY
4.9T INR 2.9 17.7 11.6 13.1
IN
HCL Technologies Ltd
NSE:HCLTECH
3.6T INR 2.8 21.5 12.4 14.7
JP
Fujitsu Ltd
TSE:6702
5.9T JPY 1.7 12.3 11.3 15.7
JP
NEC Corp
TSE:6701
5.5T JPY 1.6 22.4 11.5 17.2
JP
NTT Data Corp
TSE:9613
5.6T JPY 1.2 39.1 9.9 21.1
JP
NTT Data Group Corp
DUS:NT5
30.3B EUR 1.2 38.8 9.9 21
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
BR
Ci&T Inc
NYSE:CINT
Average EV/EBITDA: 16.7
41.9
16%
2.6
US
International Business Machines Corp
NYSE:IBM
17.5
13%
1.3
JP
BrainPad Inc
TSE:3655
37.9
N/A N/A
IE
Accenture PLC
NYSE:ACN
8.9
7%
1.3
IN
Tata Consultancy Services Ltd
NSE:TCS
11.4
7%
1.6
IN
Infosys Ltd
NSE:INFY
11.6
8%
1.4
IN
HCL Technologies Ltd
NSE:HCLTECH
12.4
9%
1.4
JP
Fujitsu Ltd
TSE:6702
11.3
13%
0.9
JP
NEC Corp
TSE:6701
11.5
14%
0.8
JP
NTT Data Corp
TSE:9613
9.9
12%
0.8
JP
N
NTT Data Group Corp
DUS:NT5
9.9
12%
0.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
BR
Ci&T Inc
NYSE:CINT
Average EV/EBIT: 23.5
54.2
14%
3.9
US
International Business Machines Corp
NYSE:IBM
25.6
19%
1.3
JP
BrainPad Inc
TSE:3655
52.7
N/A N/A
IE
Accenture PLC
NYSE:ACN
10.9
7%
1.6
IN
Tata Consultancy Services Ltd
NSE:TCS
12.4
7%
1.8
IN
Infosys Ltd
NSE:INFY
13.1
9%
1.5
IN
HCL Technologies Ltd
NSE:HCLTECH
14.7
10%
1.5
JP
Fujitsu Ltd
TSE:6702
15.7
N/A N/A
JP
NEC Corp
TSE:6701
17.2
14%
1.2
JP
NTT Data Corp
TSE:9613
21.1
N/A N/A
JP
N
NTT Data Group Corp
DUS:NT5
21
N/A N/A
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett