N

Northern Spirits Ltd
BSE:542628

Watchlist Manager
Northern Spirits Ltd
BSE:542628
Watchlist
Price: 198.75 INR -4.08% Market Closed
Market Cap: 3.2B INR
Have any thoughts about
Northern Spirits Ltd?
Write Note

Relative Value

The Relative Value of one NSL stock under the Base Case scenario is 571.34 INR. Compared to the current market price of 198.75 INR, Northern Spirits Ltd is Undervalued by 65%.

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.

NSL Relative Value
Base Case
571.34 INR
Undervaluation 65%
Relative Value
Price
N
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
71
vs Industry
70
Median 3Y
0.4
Median 5Y
0.3
Industry
0.9
vs History
41
vs Industry
24
Median 3Y
21.6
Median 5Y
14.2
Industry
16.6
vs History
9
vs Industry
Median 3Y
-12.2
Median 5Y
-19.7
Industry
10.4
vs History
9
vs Industry
13
Median 3Y
5.1
Median 5Y
-19.6
Industry
15.1
vs History
26
vs Industry
11
Median 3Y
3.6
Median 5Y
0.9
Industry
1.2
vs History
85
vs Industry
63
Median 3Y
0.5
Median 5Y
0.5
Industry
1
vs History
57
vs Industry
39
Median 3Y
3.9
Median 5Y
3.3
Industry
3.9
vs History
38
vs Industry
20
Median 3Y
14.9
Median 5Y
10.9
Industry
10.9
vs History
38
vs Industry
24
Median 3Y
15.1
Median 5Y
10.9
Industry
13.1
vs History
9
vs Industry
Median 3Y
-19.3
Median 5Y
-24.3
Industry
11.8
vs History
0
vs Industry
Median 3Y
-21.9
Median 5Y
-28.5
Industry
13.8
vs History
25
vs Industry
19
Median 3Y
2.2
Median 5Y
0.9
Industry
1.1

Multiples Across Competitors

NSL Competitors Multiples
Northern Spirits 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
Northern Spirits Ltd
BSE:542628
3.2B INR 0.2 14.9 11.8 11.9
US
Genuine Parts Co
NYSE:GPC
16.2B USD 0.7 14.9 9.5 11.7
US
Pool Corp
NASDAQ:POOL
12.4B USD 2.3 27.7 19.4 20.7
US
LKQ Corp
NASDAQ:LKQ
9.5B USD 0.7 13.4 7.8 10.1
BE
D'Ieteren Group NV
XBRU:DIE
8.1B EUR 1 21.1 20.2 39.9
ZA
CA Sales Holdings Ltd
JSE:CAA
7.6B Zac 0 0 0 0
UK
Inchcape PLC
LSE:INCH
3.1B GBP 0.3 12 4.8 5.9
CN
Wuchan Zhongda Group Co Ltd
SSE:600704
24.2B CNY 0 7.5 19.1 19.1
CN
Xinhua Winshare Publishing and Media Co Ltd
SSE:601811
18.1B CNY 1.5 11.8 7.1 7.1
CN
Liaoning Cheng Da Co Ltd
SSE:600739
14.6B CNY 1.3 42.2 -53.4 -53.4
CN
Zhejiang Orient Financial Holdings Group Co Ltd
SSE:600120
14.1B CNY 1 29 46.2 46.2