Epigral Ltd
NSE:EPIGRAL

Watchlist Manager
Epigral Ltd Logo
Epigral Ltd
NSE:EPIGRAL
Watchlist
Price: 1 914.4 INR -2.63% Market Closed
Market Cap: 82.6B INR
Have any thoughts about
Epigral Ltd?
Write Note

Relative Value

The Relative Value of one EPIGRAL stock under the Base Case scenario is 2 260.33 INR. Compared to the current market price of 1 914.4 INR, Epigral Ltd is Undervalued by 15%.

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.

EPIGRAL Relative Value
Base Case
2 260.33 INR
Undervaluation 15%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
4
vs Industry
21
Median 3Y
0
Median 5Y
0
Industry
1.5
Forward
3
vs History
9
vs Industry
23
Median 3Y
0
Median 5Y
0
Industry
21.7
Forward
24.7
vs History
7
vs Industry
31
Median 3Y
0
Median 5Y
0
Industry
13
vs History
17
vs Industry
12
Median 3Y
0
Median 5Y
0
Industry
20.5
vs History
12
vs Industry
9
Median 3Y
3.9
Median 5Y
3.8
Industry
1.6
vs History
7
vs Industry
19
Median 3Y
0
Median 5Y
0
Industry
1.6
Forward
3.1
vs History
9
vs Industry
36
Median 3Y
0
Median 5Y
0
Industry
7.2
vs History
12
vs Industry
35
Median 3Y
0
Median 5Y
0
Industry
13.2
Forward
12.4
vs History
9
vs Industry
33
Median 3Y
0
Median 5Y
0
Industry
17.5
Forward
15.8
vs History
9
vs Industry
31
Median 3Y
0
Median 5Y
0
Industry
13.9
vs History
4
vs Industry
20
Median 3Y
0
Median 5Y
0
Industry
19.1
vs History
4
vs Industry
18
Median 3Y
2
Median 5Y
2
Industry
1.3

Multiples Across Competitors

EPIGRAL Competitors Multiples
Epigral 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
Epigral Ltd
NSE:EPIGRAL
79.5B INR 3.5 27.1 13.2 16.5
SA
Saudi Basic Industries Corporation SJSC
SAU:2010
228.3B SAR 1.6 134.1 13.4 59
ID
Chandra Asri Pacific PT Tbk
OTC:PTPIF
43.8B USD 25.3 -607.3 -905.5 -905.5
ID
Chandra Asri Petrochemical Tbk PT
IDX:TPIA
642.3T IDR 23 -550.8 -821.9 -821.9
US
Dow Inc
NYSE:DOW
28B USD 0.6 26.6 8.9 22.1
UK
LyondellBasell Industries NV
NYSE:LYB
24B USD 0.6 11.2 7.2 10.8
CN
Hengli Petrochemical Co Ltd
SSE:600346
107.8B CNY 0.4 17.1 19.2 19.2
US
Westlake Corp
NYSE:WLK
14.7B USD 1.2 153.4 8.4 19.6
KR
LG Chem Ltd
KRX:051910
20T KRW 0.4 70.8 5.7 23.4
CN
Rongsheng Petrochemical Co Ltd
SZSE:002493
86.8B CNY 0.3 45.1 21.6 21.6
IN
Solar Industries India Ltd
NSE:SOLARINDS
876.5B INR 13.6 86.7 54.9 60.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
Epigral Ltd
NSE:EPIGRAL
Average EV/EBITDA: 16.9
13.2
90%
0.1
SA
Saudi Basic Industries Corporation SJSC
SAU:2010
13.4
71%
0.2
ID
Chandra Asri Pacific PT Tbk
OTC:PTPIF
Negative Multiple: -905.5 N/A N/A
ID
Chandra Asri Petrochemical Tbk PT
IDX:TPIA
Negative Multiple: -821.9 N/A N/A
US
Dow Inc
NYSE:DOW
8.9
58%
0.2
UK
LyondellBasell Industries NV
NYSE:LYB
7.2
12%
0.6
CN
Hengli Petrochemical Co Ltd
SSE:600346
19.2
129%
0.1
US
Westlake Corp
NYSE:WLK
8.4
29%
0.3
KR
LG Chem Ltd
KRX:051910
5.7
85%
0.1
CN
Rongsheng Petrochemical Co Ltd
SZSE:002493
21.6
346%
0.1
IN
Solar Industries India Ltd
NSE:SOLARINDS
54.9
88%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
Epigral Ltd
NSE:EPIGRAL
Average EV/EBIT: 28.1
16.5
106%
0.2
SA
Saudi Basic Industries Corporation SJSC
SAU:2010
59
239%
0.2
ID
Chandra Asri Pacific PT Tbk
OTC:PTPIF
Negative Multiple: -905.5 N/A N/A
ID
Chandra Asri Petrochemical Tbk PT
IDX:TPIA
Negative Multiple: -821.9 N/A N/A
US
Dow Inc
NYSE:DOW
22.1
111%
0.2
UK
LyondellBasell Industries NV
NYSE:LYB
10.8
20%
0.5
CN
Hengli Petrochemical Co Ltd
SSE:600346
19.2
36%
0.5
US
Westlake Corp
NYSE:WLK
19.6
61%
0.3
KR
LG Chem Ltd
KRX:051910
23.4
140%
0.2
CN
Rongsheng Petrochemical Co Ltd
SZSE:002493
21.6
151%
0.1
IN
Solar Industries India Ltd
NSE:SOLARINDS
60.9
87%
0.7

See Also

Discover More
Back to Top