Escorts Kubota Ltd
NSE:ESCORTS

Watchlist Manager
Escorts Kubota Ltd Logo
Escorts Kubota Ltd
NSE:ESCORTS
Watchlist
Price: 3 333.7 INR -1.61% Market Closed
Market Cap: 366.7B INR

Relative Value

The Relative Value of one ESCORTS stock under the Base Case scenario is 3 754.28 INR. Compared to the current market price of 3 333.7 INR, Escorts Kubota Ltd is Undervalued by 11%.

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.

ESCORTS Relative Value
Base Case
3 754.28 INR
Undervaluation 11%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
23
vs Industry
22
Median 3Y
3.6
Median 5Y
3.3
Industry
1.5
Forward
3.5
vs History
42
vs Industry
25
Median 3Y
37.7
Median 5Y
30.8
Industry
19.8
Forward
33.3
vs History
52
vs Industry
17
Median 3Y
51.7
Median 5Y
36.1
Industry
14.2
vs History
15
vs Industry
7
Median 3Y
58.6
Median 5Y
22.1
Industry
19.8
vs History
36
vs Industry
20
Median 3Y
3.7
Median 5Y
3.7
Industry
1.7
vs History
23
vs Industry
25
Median 3Y
3.2
Median 5Y
3
Industry
1.6
Forward
3.2
vs History
30
vs Industry
26
Median 3Y
11.3
Median 5Y
9.7
Industry
5.8
vs History
31
vs Industry
17
Median 3Y
30
Median 5Y
24
Industry
12
Forward
26.7
vs History
34
vs Industry
17
Median 3Y
35.5
Median 5Y
28
Industry
15.6
Forward
28.6
vs History
52
vs Industry
18
Median 3Y
47.6
Median 5Y
33.1
Industry
14.2
vs History
42
vs Industry
15
Median 3Y
50.5
Median 5Y
33.3
Industry
17.7
vs History
57
vs Industry
10
Median 3Y
4.7
Median 5Y
4.8
Industry
1.3

Multiples Across Competitors

ESCORTS Competitors Multiples
Escorts Kubota Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
Escorts Kubota Ltd
NSE:ESCORTS
373B INR 3.6 31.1 29 34.2
US
Deere & Co
NYSE:DE
125.1B USD 2.6 20.1 12.7 15.1
UK
CNH Industrial NV
MIL:CNHI
14.6B EUR 0.7 7.4 7 8.3
JP
Kubota Corp
TSE:6326
1.9T JPY 0.6 8.3 7 9.6
US
Toro Co
NYSE:TTC
6.8B USD 1.5 16.8 11.9 14.8
US
AGCO Corp
NYSE:AGCO
6.2B USD 0.5 -14.7 6.3 8.6
SE
Husqvarna AB
STO:HUSQ B
26.3B SEK 0.5 19.9 6.9 15.5
CN
First Tractor Co Ltd
SSE:601038
14.8B CNY 1.2 16 16.6 16.6
TR
Turk Traktor ve Ziraat Makineleri AS
IST:TTRAK.E
63.6B TRY 1 11.1 7.1 8.9
US
Lindsay Corp
NYSE:LNN
1.4B USD 2.2 18.2 12.3 15.3
IT
Comer Industries SpA
MIL:COM
825.2m EUR 0.9 12.3 5.3 8.4
P/E Multiple
Earnings Growth PEG
IN
Escorts Kubota Ltd
NSE:ESCORTS
Average P/E: 16.1
31.1
11%
2.8
US
Deere & Co
NYSE:DE
20.1
1%
20.1
UK
CNH Industrial NV
MIL:CNHI
7.4
N/A N/A
JP
Kubota Corp
TSE:6326
8.3
2%
4.1
US
Toro Co
NYSE:TTC
16.8
7%
2.4
US
AGCO Corp
NYSE:AGCO
Negative Multiple: -14.7 N/A N/A
SE
Husqvarna AB
STO:HUSQ B
19.9
37%
0.5
CN
F
First Tractor Co Ltd
SSE:601038
16
12%
1.3
TR
Turk Traktor ve Ziraat Makineleri AS
IST:TTRAK.E
11.1
N/A N/A
US
Lindsay Corp
NYSE:LNN
18.2
3%
6.1
IT
Comer Industries SpA
MIL:COM
12.3
14%
0.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
Escorts Kubota Ltd
NSE:ESCORTS
Average EV/EBITDA: 11.1
29
12%
2.4
US
Deere & Co
NYSE:DE
12.7
-13%
N/A
UK
CNH Industrial NV
MIL:CNHI
7
N/A N/A
JP
Kubota Corp
TSE:6326
7
2%
3.5
US
Toro Co
NYSE:TTC
11.9
8%
1.5
US
AGCO Corp
NYSE:AGCO
6.3
2%
3.2
SE
Husqvarna AB
STO:HUSQ B
6.9
17%
0.4
CN
F
First Tractor Co Ltd
SSE:601038
16.6
26%
0.6
TR
Turk Traktor ve Ziraat Makineleri AS
IST:TTRAK.E
7.1
N/A N/A
US
Lindsay Corp
NYSE:LNN
12.3
9%
1.4
IT
Comer Industries SpA
MIL:COM
5.3
4%
1.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
Escorts Kubota Ltd
NSE:ESCORTS
Average EV/EBIT: 14.1
34.2
15%
2.3
US
Deere & Co
NYSE:DE
15.1
-14%
N/A
UK
CNH Industrial NV
MIL:CNHI
8.3
N/A N/A
JP
Kubota Corp
TSE:6326
9.6
N/A N/A
US
Toro Co
NYSE:TTC
14.8
8%
1.9
US
AGCO Corp
NYSE:AGCO
8.6
2%
4.3
SE
Husqvarna AB
STO:HUSQ B
15.5
31%
0.5
CN
F
First Tractor Co Ltd
SSE:601038
16.6
N/A N/A
TR
Turk Traktor ve Ziraat Makineleri AS
IST:TTRAK.E
8.9
N/A N/A
US
Lindsay Corp
NYSE:LNN
15.3
11%
1.4
IT
Comer Industries SpA
MIL:COM
8.4
13%
0.6