Central Depository Services (India) Ltd
NSE:CDSL

Watchlist Manager
Central Depository Services (India) Ltd Logo
Central Depository Services (India) Ltd
NSE:CDSL
Watchlist
Price: 1 829.5 INR -1.68%
Market Cap: 382.4B INR
Have any thoughts about
Central Depository Services (India) Ltd?
Write Note
Section:
 

Relative Value

The Relative Value of one CDSL stock under the Base Case scenario is 815.28 INR. Compared to the current market price of 1 829.5 INR, Central Depository Services (India) Ltd is Overvalued by 55%.

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.

CDSL Relative Value
Base Case
815.28 INR
Overvaluation 55%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

36.8
P/S
P/S
Price to Sales
36.8
vs History
3
vs Industry
7
Median 3Y
14.7
Median 5Y
11.1
Industry
3.1
Forward
34.2
More Details
71.4
P/E
P/E
Price to Earnings
71.4
vs History
3
vs Industry
8
Median 3Y
26.8
Median 5Y
21.3
Industry
15.3
Forward
67.2
More Details
72
P/OCF
P/OCF
Price to OCF
72
vs History
4
vs Industry
4
Median 3Y
26.9
Median 5Y
24.7
Industry
10.2
More Details
90.2
P/FCFE
P/FCFE
Price to FCFE
90.2
vs History
23
vs Industry
5
Median 3Y
70.7
Median 5Y
28.5
Industry
12.7
More Details
24.9
P/B
P/B
Price to Book Value
24.9
vs History
0
vs Industry
2
Median 3Y
7.6
Median 5Y
5.6
Industry
1.3
More Details
36.6
EV/S
EV/S
Enterprise Value to Sales
36.6
vs History
3
vs Industry
7
Median 3Y
13
Median 5Y
9.8
Industry
4.8
Forward
33.5
More Details
N/A
EV/GP
EV/GP
Enterprise Value to Gross Profit
N/A
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
7
More Details
59.8
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
59.8
vs History
3
vs Industry
14
Median 3Y
19.9
Median 5Y
15.7
Industry
14.2
Forward
53.7
More Details
63.4
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
63.4
vs History
3
vs Industry
9
Median 3Y
20.4
Median 5Y
16.4
Industry
14.6
Forward
56.2
More Details
71.6
EV/OCF
EV/OCF
Enterprise Value to OCF
71.6
vs History
4
vs Industry
6
Median 3Y
23.9
Median 5Y
20.6
Industry
12.4
More Details
89.5
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
89.5
vs History
23
vs Industry
5
Median 3Y
68.2
Median 5Y
23.9
Industry
13.5
More Details
33.4
EV/IC
EV/IC
Enterprise Value to IC
33.4
vs History
0
vs Industry
2
Median 3Y
15.6
Median 5Y
10.9
Industry
0.9
More Details

Multiples Across Competitors

CDSL Competitors Multiples
Central Depository Services (India) 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
Central Depository Services (India) Ltd
NSE:CDSL
387.4B INR 36.8 71.4 59.8 63.4
US
Blackstone Inc
NYSE:BX
207.2B USD 18.1 93.2 38.2 38.4
US
BlackRock Inc
NYSE:BLK
152.2B USD 7.9 25.1 19.6 20.8
US
KKR & Co Inc
NYSE:KKR
131B USD 5.4 43.8 168.9 168.9
CA
Brookfield Corp
NYSE:BN
84.6B USD 0.9 114.7 9.9 14.2
LU
Reinet Investments SCA
JSE:RNI
61.7B Zac 0 0 0 0
ZA
Ninety One Ltd
JSE:NY1
61.6B Zac 0 0 0 0
MU
African Rainbow Capital Investments Ltd
JSE:AIL
60.3B Zac 0 0 0 0
US
Bank of New York Mellon Corp
NYSE:BK
56.4B USD 3.1 16.8 54 0
US
Ameriprise Financial Inc
NYSE:AMP
51.7B USD 3 19.1 17.9 17.9
UK
3i Group PLC
LSE:III
34.1B GBP 8.6 9 9.3 9.3
P/E Multiple
Earnings Growth P/E to Growth
IN
Central Depository Services (India) Ltd
NSE:CDSL
Average P/E: 49.1
71.4
84%
0.9
US
Blackstone Inc
NYSE:BX
93.2
530%
0.2
US
BlackRock Inc
NYSE:BLK
25.1
55%
0.5
US
KKR & Co Inc
NYSE:KKR
43.8
82%
0.5
CA
Brookfield Corp
NYSE:BN
114.7
694%
0.2
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
MU
A
African Rainbow Capital Investments Ltd
JSE:AIL
Not Available N/A N/A
US
Bank of New York Mellon Corp
NYSE:BK
16.8
79%
0.2
US
Ameriprise Financial Inc
NYSE:AMP
19.1
61%
0.3
UK
3i Group PLC
LSE:III
9
58%
0.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
Central Depository Services (India) Ltd
NSE:CDSL
Average EV/EBITDA: 47.2
59.8
94%
0.6
US
Blackstone Inc
NYSE:BX
38.2
244%
0.2
US
BlackRock Inc
NYSE:BLK
19.6
71%
0.3
US
KKR & Co Inc
NYSE:KKR
168.9
317%
0.5
CA
Brookfield Corp
NYSE:BN
9.9
-56%
N/A
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
MU
A
African Rainbow Capital Investments Ltd
JSE:AIL
Not Available N/A N/A
US
Bank of New York Mellon Corp
NYSE:BK
54
N/A N/A
US
Ameriprise Financial Inc
NYSE:AMP
17.9
38%
0.5
UK
3i Group PLC
LSE:III
9.3
43%
0.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
Central Depository Services (India) Ltd
NSE:CDSL
Average EV/EBIT: 47.6
63.4
87%
0.7
US
Blackstone Inc
NYSE:BX
38.4
214%
0.2
US
BlackRock Inc
NYSE:BLK
20.8
71%
0.3
US
KKR & Co Inc
NYSE:KKR
168.9
225%
0.8
CA
Brookfield Corp
NYSE:BN
14.2
-79%
N/A
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
MU
A
African Rainbow Capital Investments Ltd
JSE:AIL
Not Available N/A N/A
US
Bank of New York Mellon Corp
NYSE:BK
Not Available N/A N/A
US
Ameriprise Financial Inc
NYSE:AMP
17.9
17%
1.1
UK
3i Group PLC
LSE:III
9.3
65%
0.1

See Also

Summary
CDSL intrinsic value, competitors valuation, and company profile.
DCF Valuation
CDSL stock valuation using Discount Cash Flow valuation method.
Relative Valuation
CDSL stock valuation using valuation multiples.
Wall Street Estimates
CDSL 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
CDSL 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 210,300+ 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.