A

Aether Industries Ltd
NSE:AETHER

Watchlist Manager
Aether Industries Ltd
NSE:AETHER
Watchlist
Price: 879.85 INR 0.38% Market Closed
Market Cap: 116.7B INR
Have any thoughts about
Aether Industries Ltd?
Write Note
Section:
 

Relative Value

The Relative Value of one AETHER stock under the Base Case scenario is 668.55 INR. Compared to the current market price of 879.85 INR, Aether Industries Ltd is Overvalued by 24%.

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.

AETHER Relative Value
Base Case
668.55 INR
Overvaluation 24%
Relative Value
Price
A
Worst Case
Base Case
Best Case

Valuation Multiples

17.9
P/S
P/S
Price to Sales
17.9
vs History
54
vs Industry
9
Median 3Y
17.9
Median 5Y
17.9
Industry
2.5
Forward
13.2
More Details
144.5
P/E
P/E
Price to Earnings
144.5
vs History
9
vs Industry
2
Median 3Y
103.2
Median 5Y
103.2
Industry
21.8
Forward
74
More Details
481.5
P/OCF
P/OCF
Price to OCF
481.5
vs History
3
vs Industry
1
Median 3Y
-402.3
Median 5Y
-402.3
Industry
16.1
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
Median 3Y
-31.9
Median 5Y
-31.9
Industry
23.8
More Details
5.5
P/B
P/B
Price to Book Value
5.5
vs History
77
vs Industry
13
Median 3Y
6.1
Median 5Y
6.1
Industry
2.1
More Details
17.1
EV/S
EV/S
Enterprise Value to Sales
17.1
vs History
54
vs Industry
9
Median 3Y
17.3
Median 5Y
17.3
Industry
2.7
Forward
12.6
More Details
40.6
EV/GP
EV/GP
Enterprise Value to Gross Profit
40.6
vs History
48
vs Industry
5
Median 3Y
40
Median 5Y
40
Industry
5.2
More Details
80.6
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
80.6
vs History
16
vs Industry
3
Median 3Y
70.4
Median 5Y
70.4
Industry
13.5
Forward
47.4
More Details
115.3
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
115.3
vs History
12
vs Industry
3
Median 3Y
82
Median 5Y
82
Industry
16.8
Forward
61.6
More Details
460.3
EV/OCF
EV/OCF
Enterprise Value to OCF
460.3
vs History
3
vs Industry
1
Median 3Y
-382.8
Median 5Y
-382.8
Industry
15.2
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
Median 3Y
-29.2
Median 5Y
-29.2
Industry
19.3
More Details
5.8
EV/IC
EV/IC
Enterprise Value to IC
5.8
vs History
87
vs Industry
14
Median 3Y
6.8
Median 5Y
6.8
Industry
1.9
More Details

Multiples Across Competitors

AETHER Competitors Multiples
Aether Industries Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
Aether Industries Ltd
NSE:AETHER
116.6B INR 17.9 144.5 80.6 115.3
JP
Nichi-Iko Pharmaceutical Co Ltd
TSE:4541
776 550.9T JPY 4 211 733 -5 347 888.9 -5 459 134.4 -5 046 864.6
US
Eli Lilly and Co
NYSE:LLY
756.3B USD 18.5 90.4 48.5 54.2
UK
Dechra Pharmaceuticals PLC
LSE:DPH
440.4B GBP 578.3 -15 783.5 3 846.3 17 702.3
DK
Novo Nordisk A/S
CSE:NOVO B
2.7T DKK 10.2 29 20.2 23
US
Johnson & Johnson
NYSE:JNJ
349.7B USD 4 23.8 11.5 15
US
Merck & Co Inc
NYSE:MRK
251.6B USD 4 20.7 10.5 12.5
CH
Roche Holding AG
SIX:ROG
199.5B CHF 3.4 17.3 9.8 11.6
UK
AstraZeneca PLC
LSE:AZN
161.6B GBP 4.1 31.4 168.9 253.1
CH
Novartis AG
SIX:NOVN
171.3B CHF 3.8 10.8 9.4 13.1
US
Pfizer Inc
NYSE:PFE
151.4B USD 2.5 35.6 10.6 16
P/S Multiple
Revenue Growth P/S to Growth
IN
A
Aether Industries Ltd
NSE:AETHER
Average P/S: 382 943.6
17.9
180%
0.1
JP
N
Nichi-Iko Pharmaceutical Co Ltd
TSE:4541
4 211 733
22%
194 879.4
US
Eli Lilly and Co
NYSE:LLY
18.5
109%
0.2
UK
Dechra Pharmaceuticals PLC
LSE:DPH
578.3
29%
19.9
DK
Novo Nordisk A/S
CSE:NOVO B
10.2
77%
0.1
US
Johnson & Johnson
NYSE:JNJ
4
13%
0.3
US
Merck & Co Inc
NYSE:MRK
4
20%
0.2
CH
Roche Holding AG
SIX:ROG
3.4
15%
0.2
UK
AstraZeneca PLC
LSE:AZN
4.1
35%
0.1
CH
Novartis AG
SIX:NOVN
3.8
17%
0.2
US
Pfizer Inc
NYSE:PFE
2.5
10%
0.3
P/E Multiple
Earnings Growth P/E to Growth
IN
A
Aether Industries Ltd
NSE:AETHER
Average P/E: 44.8
144.5
283%
0.5
JP
N
Nichi-Iko Pharmaceutical Co Ltd
TSE:4541
Negative Multiple: -5 347 888.9 N/A N/A
US
Eli Lilly and Co
NYSE:LLY
90.4
446%
0.2
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A N/A
DK
Novo Nordisk A/S
CSE:NOVO B
29
86%
0.3
US
Johnson & Johnson
NYSE:JNJ
23.8
-23%
N/A
US
Merck & Co Inc
NYSE:MRK
20.7
7 300%
0
CH
Roche Holding AG
SIX:ROG
17.3
54%
0.3
UK
AstraZeneca PLC
LSE:AZN
31.4
177%
0.2
CH
Novartis AG
SIX:NOVN
10.8
31%
0.3
US
Pfizer Inc
NYSE:PFE
35.6
719%
0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
A
Aether Industries Ltd
NSE:AETHER
Average EV/EBITDA: 421.6
80.6
276%
0.3
JP
N
Nichi-Iko Pharmaceutical Co Ltd
TSE:4541
Negative Multiple: -5 459 134.4 N/A N/A
US
Eli Lilly and Co
NYSE:LLY
48.5
195%
0.2
UK
Dechra Pharmaceuticals PLC
LSE:DPH
3 846.3
151%
25.5
DK
Novo Nordisk A/S
CSE:NOVO B
20.2
84%
0.2
US
Johnson & Johnson
NYSE:JNJ
11.5
14%
0.8
US
Merck & Co Inc
NYSE:MRK
10.5
331%
0
CH
Roche Holding AG
SIX:ROG
9.8
23%
0.4
UK
AstraZeneca PLC
LSE:AZN
168.9
64%
2.6
CH
Novartis AG
SIX:NOVN
9.4
8%
1.2
US
Pfizer Inc
NYSE:PFE
10.6
31%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
A
Aether Industries Ltd
NSE:AETHER
Average EV/EBIT: 1 821.6
115.3
341%
0.3
JP
N
Nichi-Iko Pharmaceutical Co Ltd
TSE:4541
Negative Multiple: -5 046 864.6 N/A N/A
US
Eli Lilly and Co
NYSE:LLY
54.2
211%
0.3
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
675%
26.2
DK
Novo Nordisk A/S
CSE:NOVO B
23
83%
0.3
US
Johnson & Johnson
NYSE:JNJ
15
28%
0.5
US
Merck & Co Inc
NYSE:MRK
12.5
675%
0
CH
Roche Holding AG
SIX:ROG
11.6
28%
0.4
UK
AstraZeneca PLC
LSE:AZN
253.1
131%
1.9
CH
Novartis AG
SIX:NOVN
13.1
58%
0.2
US
Pfizer Inc
NYSE:PFE
16
68%
0.2

See Also

Summary
AETHER intrinsic value, competitors valuation, and company profile.
DCF Valuation
AETHER stock valuation using Discount Cash Flow valuation method.
Relative Valuation
AETHER stock valuation using valuation multiples.
Wall Street Estimates
AETHER price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
AETHER stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 210,500+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.