Adani Wilmar Ltd
NSE:AWL

Watchlist Manager
Adani Wilmar Ltd Logo
Adani Wilmar Ltd
NSE:AWL
Watchlist
Price: 318.65 INR 0.89%
Market Cap: 414.1B INR
Have any thoughts about
Adani Wilmar Ltd?
Write Note
Section:
 

Relative Value

The Relative Value of one AWL stock under the Base Case scenario is 528.88 INR. Compared to the current market price of 318.65 INR, Adani Wilmar Ltd is Undervalued by 40%.

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.

AWL Relative Value
Base Case
528.88 INR
Undervaluation 40%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

0.8
P/S
P/S
Price to Sales
0.8
vs History
80
vs Industry
50
Median 3Y
0.9
Median 5Y
0.9
Industry
1
Forward
0.7
More Details
42.2
P/E
P/E
Price to Earnings
42.2
vs History
91
vs Industry
1
Median 3Y
101.6
Median 5Y
101.6
Industry
16.8
Forward
42.1
More Details
12.6
P/OCF
P/OCF
Price to OCF
12.6
vs History
74
vs Industry
2
Median 3Y
74.9
Median 5Y
74.9
Industry
9.9
More Details
413.9
P/FCFE
P/FCFE
Price to FCFE
413.9
vs History
5
vs Industry
Median 3Y
-60.9
Median 5Y
-60.9
Industry
17.2
More Details
4.6
P/B
P/B
Price to Book Value
4.6
vs History
94
vs Industry
8
Median 3Y
6.3
Median 5Y
6.3
Industry
1.5
More Details
0.7
EV/S
EV/S
Enterprise Value to Sales
0.7
vs History
82
vs Industry
55
Median 3Y
0.9
Median 5Y
0.9
Industry
1.1
Forward
0.7
More Details
5.8
EV/GP
EV/GP
Enterprise Value to Gross Profit
5.8
vs History
94
vs Industry
25
Median 3Y
9
Median 5Y
9
Industry
4.8
More Details
18.5
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
18.5
vs History
94
vs Industry
11
Median 3Y
33
Median 5Y
33
Industry
10.6
Forward
19.4
More Details
22.6
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
22.6
vs History
91
vs Industry
11
Median 3Y
43.6
Median 5Y
43.6
Industry
13.7
Forward
22.8
More Details
12.2
EV/OCF
EV/OCF
Enterprise Value to OCF
12.2
vs History
74
vs Industry
2
Median 3Y
73.4
Median 5Y
73.4
Industry
11.2
More Details
17.4
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
17.4
vs History
22
vs Industry
Median 3Y
-68.6
Median 5Y
-68.6
Industry
15.5
More Details
4.1
EV/IC
EV/IC
Enterprise Value to IC
4.1
vs History
82
vs Industry
8
Median 3Y
5.6
Median 5Y
5.6
Industry
1.1
More Details

Multiples Across Competitors

AWL Competitors Multiples
Adani Wilmar 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
Adani Wilmar Ltd
NSE:AWL
414.1B INR 0.8 42.2 18.5 22.6
JP
Goyo Foods Industry Co Ltd
TSE:2230
53.2T JPY 23 895.9 540 752.8 186 542.5 318 284.3
CH
Nestle SA
SIX:NESN
190.5B CHF 2.1 17 12.4 15.1
US
Mondelez International Inc
NASDAQ:MDLZ
80.2B USD 2.2 21 12.9 15.6
ZA
Tiger Brands Ltd
JSE:TBS
45.5B Zac 0 0 0 0
FR
Danone SA
PAR:BN
41.2B EUR 1.5 41.1 9.4 13.8
MY
Ocb Bhd
KLSE:OCB
169.5B MYR 548 14 539.1 7 359.5 9 507.7
US
Kraft Heinz Co
NASDAQ:KHC
37B USD 1.4 27 8.8 10.3
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
261.9B CNY 10.2 43.8 37.6 37.6
ZA
Avi Ltd
JSE:AVI
35.8B Zac 0 0 0 0
US
General Mills Inc
NYSE:GIS
35.2B USD 1.8 13.5 10.7 12.3
P/S Multiple
Revenue Growth P/S to Growth
IN
Adani Wilmar Ltd
NSE:AWL
Average P/S: 2 718.2
0.8
43%
0
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
23 895.9
N/A N/A
CH
Nestle SA
SIX:NESN
2.1
5%
0.4
US
Mondelez International Inc
NASDAQ:MDLZ
2.2
13%
0.2
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
17%
N/A
FR
Danone SA
PAR:BN
1.5
9%
0.2
MY
O
Ocb Bhd
KLSE:OCB
548
N/A N/A
US
Kraft Heinz Co
NASDAQ:KHC
1.4
1%
2.1
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
10.2
35%
0.3
ZA
A
Avi Ltd
JSE:AVI
Not Available
23%
N/A
US
General Mills Inc
NYSE:GIS
1.8
2%
0.8
P/E Multiple
Earnings Growth P/E to Growth
IN
Adani Wilmar Ltd
NSE:AWL
Average P/E: 61 722
42.2
791%
0.1
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
540 752.8
N/A N/A
CH
Nestle SA
SIX:NESN
17
18%
1
US
Mondelez International Inc
NASDAQ:MDLZ
21
5%
4.2
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
50%
N/A
FR
Danone SA
PAR:BN
41.1
211%
0.2
MY
O
Ocb Bhd
KLSE:OCB
14 539.1
N/A N/A
US
Kraft Heinz Co
NASDAQ:KHC
27
38%
0.7
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
43.8
40%
1.1
ZA
A
Avi Ltd
JSE:AVI
Not Available
29%
N/A
US
General Mills Inc
NYSE:GIS
13.5
12%
1.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
Adani Wilmar Ltd
NSE:AWL
Average EV/EBITDA: 21 556.9
18.5
73%
0.3
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
12.4
5%
2.3
US
Mondelez International Inc
NASDAQ:MDLZ
12.9
19%
0.7
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
74%
N/A
FR
Danone SA
PAR:BN
9.4
4%
2.5
MY
O
Ocb Bhd
KLSE:OCB
7 359.5
N/A N/A
US
Kraft Heinz Co
NASDAQ:KHC
8.8
6%
1.4
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
37.6
65%
0.6
ZA
A
Avi Ltd
JSE:AVI
Not Available
24%
N/A
US
General Mills Inc
NYSE:GIS
10.7
3%
3.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
Adani Wilmar Ltd
NSE:AWL
Average EV/EBIT: 36 435.5
22.6
87%
0.3
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
15.1
3%
4.5
US
Mondelez International Inc
NASDAQ:MDLZ
15.6
19%
0.8
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
39%
N/A
FR
Danone SA
PAR:BN
13.8
17%
0.8
MY
O
Ocb Bhd
KLSE:OCB
9 507.7
N/A N/A
US
Kraft Heinz Co
NASDAQ:KHC
10.3
6%
1.7
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
37.6
45%
0.8
ZA
A
Avi Ltd
JSE:AVI
Not Available
24%
N/A
US
General Mills Inc
NYSE:GIS
12.3
2%
6.7

See Also

Summary
AWL intrinsic value, competitors valuation, and company profile.
DCF Valuation
AWL stock valuation using Discount Cash Flow valuation method.
Relative Valuation
AWL stock valuation using valuation multiples.
Wall Street Estimates
AWL 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
AWL 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 210,700+ 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.