EPL Ltd
NSE:EPL

Watchlist Manager
EPL Ltd Logo
EPL Ltd
NSE:EPL
Watchlist
Price: 261.8 INR -1.3%
Market Cap: 83.4B INR
Have any thoughts about
EPL Ltd?
Write Note

Relative Value

The Relative Value of one EPL stock under the Base Case scenario is 304.48 INR. Compared to the current market price of 261.8 INR, EPL Ltd is Undervalued by 14%.

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.

EPL Relative Value
Base Case
304.48 INR
Undervaluation 14%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
28
vs Industry
20
Median 3Y
1.6
Median 5Y
1.8
Industry
0.8
Forward
1.9
vs History
19
vs Industry
16
Median 3Y
27.2
Median 5Y
27.3
Industry
17.2
Forward
24.3
vs History
57
vs Industry
23
Median 3Y
11.9
Median 5Y
12.6
Industry
8.7
vs History
6
vs Industry
11
Median 3Y
52.6
Median 5Y
35.6
Industry
16
vs History
31
vs Industry
11
Median 3Y
3.1
Median 5Y
3.3
Industry
1.3
vs History
30
vs Industry
19
Median 3Y
1.7
Median 5Y
1.9
Industry
1
Forward
2
vs History
44
vs Industry
58
Median 3Y
3.2
Median 5Y
3.4
Industry
4.6
vs History
50
vs Industry
34
Median 3Y
10.3
Median 5Y
10.8
Industry
9.3
Forward
9.9
vs History
47
vs Industry
23
Median 3Y
18.8
Median 5Y
19
Industry
13.2
Forward
16.5
vs History
55
vs Industry
26
Median 3Y
12.7
Median 5Y
12.9
Industry
10.3
vs History
30
vs Industry
11
Median 3Y
28.5
Median 5Y
23.9
Industry
15.1
vs History
33
vs Industry
9
Median 3Y
2.2
Median 5Y
2.5
Industry
1

Multiples Across Competitors

EPL Competitors Multiples
EPL 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
EPL Ltd
NSE:EPL
82.8B INR 2 32.1 11.1 19.7
US
Ball Corp
NYSE:BALL
16.7B USD 1.4 4 10.9 16.3
US
Aptargroup Inc
NYSE:ATR
10.5B USD 2.9 31.3 14.8 22.7
US
Crown Holdings Inc
NYSE:CCK
9.9B USD 0.8 101.4 7.8 10.4
CA
CCL Industries Inc
TSX:CCL.B
13.1B CAD 1.8 18.6 10 14
US
Berry Global Group Inc
NYSE:BERY
7.4B USD 0.6 14.3 7 12.2
US
Silgan Holdings Inc
NYSE:SLGN
5.6B USD 1 18.8 9.2 13.4
SA
National Company for Glass Industries SJSC
SAU:2150
14.6B SAR 100.5 437.8 306.8 1 025.7
ES
Vidrala SA
MAD:VID
3.1B EUR 2 13.9 8.5 11.6
ZA
Nampak Ltd
JSE:NPK
3.2B Zac 0 0 0 0
FR
Verallia SA
PAR:VRLA
2.7B EUR 0.8 9.7 4.6 7.1
P/E Multiple
Earnings Growth P/E to Growth
IN
EPL Ltd
NSE:EPL
Average P/E: 68.2
32.1
136%
0.2
US
B
Ball Corp
NYSE:BALL
4
70%
0.1
US
Aptargroup Inc
NYSE:ATR
31.3
55%
0.6
US
Crown Holdings Inc
NYSE:CCK
101.4
105%
1
CA
C
CCL Industries Inc
TSX:CCL.B
18.6
71%
0.3
US
Berry Global Group Inc
NYSE:BERY
14.3
62%
0.2
US
S
Silgan Holdings Inc
NYSE:SLGN
18.8
52%
0.4
SA
National Company for Glass Industries SJSC
SAU:2150
437.8
N/A N/A
ES
Vidrala SA
MAD:VID
13.9
20%
0.7
ZA
N
Nampak Ltd
JSE:NPK
Not Available N/A N/A
FR
Verallia SA
PAR:VRLA
9.7
-11%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
EPL Ltd
NSE:EPL
Average EV/EBITDA: 39.1
11.1
52%
0.2
US
B
Ball Corp
NYSE:BALL
10.9
4%
3.1
US
Aptargroup Inc
NYSE:ATR
14.8
29%
0.5
US
Crown Holdings Inc
NYSE:CCK
7.8
11%
0.7
CA
C
CCL Industries Inc
TSX:CCL.B
10
26%
0.4
US
Berry Global Group Inc
NYSE:BERY
7
-1%
N/A
US
S
Silgan Holdings Inc
NYSE:SLGN
9.2
27%
0.3
SA
National Company for Glass Industries SJSC
SAU:2150
306.8
N/A N/A
ES
Vidrala SA
MAD:VID
8.5
22%
0.4
ZA
N
Nampak Ltd
JSE:NPK
Not Available
148%
N/A
FR
Verallia SA
PAR:VRLA
4.6
-16%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
EPL Ltd
NSE:EPL
Average EV/EBIT: 115.3
19.7
78%
0.3
US
B
Ball Corp
NYSE:BALL
16.3
16%
1
US
Aptargroup Inc
NYSE:ATR
22.7
36%
0.6
US
Crown Holdings Inc
NYSE:CCK
10.4
25%
0.4
CA
C
CCL Industries Inc
TSX:CCL.B
14
37%
0.4
US
Berry Global Group Inc
NYSE:BERY
12.2
7%
1.7
US
S
Silgan Holdings Inc
NYSE:SLGN
13.4
32%
0.4
SA
National Company for Glass Industries SJSC
SAU:2150
1 025.7
N/A N/A
ES
Vidrala SA
MAD:VID
11.6
23%
0.5
ZA
N
Nampak Ltd
JSE:NPK
Not Available
354%
N/A
FR
Verallia SA
PAR:VRLA
7.1
-26%
N/A

See Also

Discover More
Back to Top