A

A-1 Acid Ltd
BSE:542012

Watchlist Manager
A-1 Acid Ltd
BSE:542012
Watchlist
Price: 460.3 INR -0.32% Market Closed
Market Cap: 5.9T INR

Relative Value

The Relative Value of one AAL stock under the Base Case scenario is 2.24 INR. Compared to the current market price of 460.3 INR, A-1 Acid Ltd is Overvalued by 100%.

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.

AAL Relative Value
Base Case
2.24 INR
Overvaluation 100%
Relative Value
Price
A
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
22
Median 3Y
1 664
Median 5Y
1 082.3
Industry
0.7
vs History
19
vs Industry
2
Median 3Y
254 554.3
Median 5Y
68 198.5
Industry
14.1
vs History
9
vs Industry
8
Median 3Y
26 258.7
Median 5Y
-29 015.4
Industry
8.1
vs History
38
vs Industry
4
Median 3Y
122 904.2
Median 5Y
72 683.7
Industry
15
vs History
1
vs Industry
4
Median 3Y
9 342.9
Median 5Y
8 441.4
Industry
1.1
vs History
0
vs Industry
25
Median 3Y
1 664
Median 5Y
1 082.4
Industry
0.9
vs History
12
vs Industry
15
Median 3Y
15 845.4
Median 5Y
9 435.6
Industry
4.1
vs History
4
vs Industry
100
Median 3Y
106 112
Median 5Y
43 146.9
Industry
8.5
vs History
vs Industry
71
Median 3Y
-114 191.6
Median 5Y
36 179
Industry
11.1
vs History
9
vs Industry
8
Median 3Y
26 258.7
Median 5Y
-29 018.7
Industry
9.1
vs History
0
vs Industry
7
Median 3Y
23 106.1
Median 5Y
-17 020.4
Industry
10.8
vs History
1
vs Industry
5
Median 3Y
7 706.6
Median 5Y
5 145
Industry
0.9

Multiples Across Competitors

AAL Competitors Multiples
A-1 Acid Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
A-1 Acid Ltd
BSE:542012
5.9T INR 2 720.8 337 280.7 563 626.5 -232 507.8
JP
Mitsubishi Corp
TSE:8058
11.1T JPY 0.6 10.1 15 38.2
JP
Itochu Corp
TSE:8001
10.3T JPY 0.7 11.9 11.4 18.3
JP
Mitsui & Co Ltd
TSE:8031
8.7T JPY 0.6 8.8 14.3 24.3
US
WW Grainger Inc
XMUN:GWW
43.5B EUR 2.7 24.7 16.7 18.2
US
W W Grainger Inc
NYSE:GWW
47B USD 2.7 24.6 16.7 18.2
US
Fastenal Co
NASDAQ:FAST
42.8B USD 5.7 37.2 25.3 28.3
US
United Rentals Inc
NYSE:URI
41B USD 2.7 15.9 7.6 13
US
Ferguson Enterprises Inc
NYSE:FERG
32.5B USD 4.7 117 82.6 86.5
IN
Adani Enterprises Ltd
NSE:ADANIENT
2.7T INR 3 72.7 23.4 31.4
JP
Sumitomo Corp
TSE:8053
4.4T JPY 0.6 11 10.7 16.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
A
A-1 Acid Ltd
BSE:542012
Average EV/EBITDA: 51 259.1
563 626.5
N/A N/A
JP
Mitsubishi Corp
TSE:8058
15
-2%
N/A
JP
Itochu Corp
TSE:8001
11.4
5%
2.3
JP
Mitsui & Co Ltd
TSE:8031
14.3
3%
4.8
US
W
WW Grainger Inc
XMUN:GWW
16.7
7%
2.4
US
W W Grainger Inc
NYSE:GWW
16.7
7%
2.4
US
Fastenal Co
NASDAQ:FAST
25.3
9%
2.8
US
United Rentals Inc
NYSE:URI
7.6
6%
1.3
US
Ferguson Enterprises Inc
NYSE:FERG
82.6
959%
0.1
IN
Adani Enterprises Ltd
NSE:ADANIENT
23.4
26%
0.9
JP
Sumitomo Corp
TSE:8053
10.7
9%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
A
A-1 Acid Ltd
BSE:542012
Average EV/EBIT: 29.3
Negative Multiple: -232 507.8
N/A N/A
JP
Mitsubishi Corp
TSE:8058
38.2
N/A N/A
JP
Itochu Corp
TSE:8001
18.3
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
24.3
N/A N/A
US
W
WW Grainger Inc
XMUN:GWW
18.2
7%
2.6
US
W W Grainger Inc
NYSE:GWW
18.2
7%
2.6
US
Fastenal Co
NASDAQ:FAST
28.3
9%
3.1
US
United Rentals Inc
NYSE:URI
13
0%
N/A
US
Ferguson Enterprises Inc
NYSE:FERG
86.5
972%
0.1
IN
Adani Enterprises Ltd
NSE:ADANIENT
31.4
27%
1.2
JP
Sumitomo Corp
TSE:8053
16.6
N/A N/A