C

Cyient Ltd
NSE:CYIENT

Watchlist Manager
Cyient Ltd
NSE:CYIENT
Watchlist
Price: 1 776.85 INR -1.05% Market Closed
Market Cap: 195.6B INR
Have any thoughts about
Cyient Ltd?
Write Note

Relative Value

The Relative Value of one CYIENT stock under the Base Case scenario is 2 314.14 INR. Compared to the current market price of 1 776.85 INR, Cyient Ltd is Undervalued by 23%.

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.

CYIENT Relative Value
Base Case
2 314.14 INR
Undervaluation 23%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
12
vs Industry
39
Median 3Y
2.5
Median 5Y
2.1
Industry
2.4
Forward
2.6
vs History
12
vs Industry
21
Median 3Y
27.9
Median 5Y
22.1
Industry
23.2
Forward
26.9
vs History
19
vs Industry
20
Median 3Y
26.7
Median 5Y
15.6
Industry
17.5
vs History
vs Industry
0
Median 3Y
20.3
Median 5Y
15.4
Industry
21.2
vs History
26
vs Industry
22
Median 3Y
3.9
Median 5Y
3.2
Industry
2.9
vs History
14
vs Industry
38
Median 3Y
2.4
Median 5Y
1.8
Industry
2.4
Forward
2.4
vs History
17
vs Industry
52
Median 3Y
2.8
Median 5Y
2.2
Industry
4.9
vs History
11
vs Industry
27
Median 3Y
13.9
Median 5Y
10.5
Industry
13.1
Forward
14.1
vs History
11
vs Industry
25
Median 3Y
17.5
Median 5Y
15.4
Industry
16.7
Forward
18.2
vs History
23
vs Industry
20
Median 3Y
24.5
Median 5Y
13.3
Industry
16.5
vs History
20
vs Industry
19
Median 3Y
28.3
Median 5Y
16.7
Industry
19.1
vs History
28
vs Industry
25
Median 3Y
3.6
Median 5Y
3.1
Industry
2.5

Multiples Across Competitors

CYIENT Competitors Multiples
Cyient 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
Cyient Ltd
NSE:CYIENT
195.5B INR 2.7 29.7 14.6 18.6
US
Microsoft Corp
NASDAQ:MSFT
3.1T USD 12.4 34.8 22.6 27.8
US
Oracle Corp
NYSE:ORCL
465B USD 8.5 40 22.9 30.9
US
ServiceNow Inc
NYSE:NOW
221.5B USD 21.2 165.8 119.4 172.8
US
Palo Alto Networks Inc
NASDAQ:PANW
120.1B USD 14.5 43.9 89.4 116.4
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
88.4B USD 23.6 697.9 429.2 -82 439.9
US
Fortinet Inc
NASDAQ:FTNT
74.4B USD 13 48.6 41.5 44.5
US
VMware Inc
XETRA:BZF1
58B EUR 4.4 41.9 19.4 32.8
US
Xperi Holding Corp
LSE:0M2A
54.6B USD 158.9 1 322.6 292.5 517.1
US
Zscaler Inc
NASDAQ:ZS
28.5B USD 12.4 -786 -1 634.2 -254
IL
Check Point Software Technologies Ltd
NASDAQ:CHKP
20B USD 7.9 23.8 19.4 21.2
P/E Multiple
Earnings Growth PEG
IN
C
Cyient Ltd
NSE:CYIENT
Average P/E: 244.9
29.7
16%
1.9
US
Microsoft Corp
NASDAQ:MSFT
34.8
15%
2.3
US
Oracle Corp
NYSE:ORCL
40
30%
1.3
US
ServiceNow Inc
NYSE:NOW
165.8
35%
4.7
US
Palo Alto Networks Inc
NASDAQ:PANW
43.9
3%
14.6
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
697.9
150%
4.7
US
Fortinet Inc
NASDAQ:FTNT
48.6
23%
2.1
US
V
VMware Inc
XETRA:BZF1
41.9
39%
1.1
US
Xperi Holding Corp
LSE:0M2A
1 322.6
N/A N/A
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -786 N/A N/A
IL
Check Point Software Technologies Ltd
NASDAQ:CHKP
23.8
13%
1.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
C
Cyient Ltd
NSE:CYIENT
Average EV/EBITDA: 107.1
14.6
10%
1.5
US
Microsoft Corp
NASDAQ:MSFT
22.6
16%
1.4
US
Oracle Corp
NYSE:ORCL
22.9
23%
1
US
ServiceNow Inc
NYSE:NOW
119.4
64%
1.9
US
Palo Alto Networks Inc
NASDAQ:PANW
89.4
49%
1.8
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
429.2
120%
3.6
US
Fortinet Inc
NASDAQ:FTNT
41.5
25%
1.7
US
V
VMware Inc
XETRA:BZF1
19.4
19%
1
US
Xperi Holding Corp
LSE:0M2A
292.5
N/A N/A
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -1 634.2 N/A N/A
IL
Check Point Software Technologies Ltd
NASDAQ:CHKP
19.4
10%
1.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
C
Cyient Ltd
NSE:CYIENT
Average EV/EBIT: 109.1
18.6
12%
1.6
US
Microsoft Corp
NASDAQ:MSFT
27.8
15%
1.9
US
Oracle Corp
NYSE:ORCL
30.9
25%
1.2
US
ServiceNow Inc
NYSE:NOW
172.8
87%
2
US
Palo Alto Networks Inc
NASDAQ:PANW
116.4
59%
2
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -82 439.9
413%
N/A
US
Fortinet Inc
NASDAQ:FTNT
44.5
26%
1.7
US
V
VMware Inc
XETRA:BZF1
32.8
30%
1.1
US
Xperi Holding Corp
LSE:0M2A
517.1
N/A N/A
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -254 N/A N/A
IL
Check Point Software Technologies Ltd
NASDAQ:CHKP
21.2
11%
1.9