Escorts Kubota Ltd
NSE:ESCORTS

Watchlist Manager
Escorts Kubota Ltd Logo
Escorts Kubota Ltd
NSE:ESCORTS
Watchlist
Price: 3 337.95 INR 0.06% Market Closed
Market Cap: 367.1B INR
Have any thoughts about
Escorts Kubota Ltd?
Write Note

Relative Value

The Relative Value of one ESCORTS stock under the Base Case scenario is 3 835.42 INR. Compared to the current market price of 3 337.95 INR, Escorts Kubota Ltd is Undervalued by 13%.

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
3 835.42 INR
Undervaluation 13%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
20
vs Industry
12
Median 3Y
3.5
Median 5Y
3.3
Industry
1.6
Forward
3.7
vs History
39
vs Industry
15
Median 3Y
37.7
Median 5Y
30.7
Industry
20.5
Forward
31.2
vs History
50
vs Industry
12
Median 3Y
51.7
Median 5Y
36
Industry
14.7
vs History
14
vs Industry
13
Median 3Y
51.3
Median 5Y
17
Industry
20.9
vs History
39
vs Industry
12
Median 3Y
3.8
Median 5Y
3.7
Industry
1.8
vs History
20
vs Industry
13
Median 3Y
3.2
Median 5Y
2.9
Industry
1.6
Forward
3.4
vs History
28
vs Industry
14
Median 3Y
11.2
Median 5Y
9.3
Industry
6.1
vs History
31
vs Industry
11
Median 3Y
29
Median 5Y
21.3
Industry
12.4
Forward
24.4
vs History
33
vs Industry
11
Median 3Y
35.4
Median 5Y
24.3
Industry
16
Forward
28
vs History
50
vs Industry
13
Median 3Y
47.6
Median 5Y
32.8
Industry
14.6
vs History
41
vs Industry
11
Median 3Y
50.5
Median 5Y
19.4
Industry
17.7
vs History
60
vs Industry
6
Median 3Y
4.8
Median 5Y
4.8
Industry
1.3

Multiples Across Competitors

ESCORTS Competitors Multiples
Escorts Kubota 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
Escorts Kubota Ltd
NSE:ESCORTS
373.4B INR 3.8 32.1 29 34.2
US
Deere & Co
NYSE:DE
113.1B USD 2.2 15.9 10.7 12.5
UK
CNH Industrial NV
MIL:CNHI
14.6B EUR 0.6 6.8 6.6 7.8
JP
Kubota Corp
TSE:6326
2.1T JPY 0.7 8.3 6.6 8.8
US
Toro Co
NYSE:TTC
8B USD 1.8 19.2 13.2 16.4
US
AGCO Corp
NYSE:AGCO
6.8B USD 0.5 40.3 10.8 16.6
SE
Husqvarna AB
STO:HUSQ B
33.7B SEK 0.7 23.6 13.1 13.1
TR
Turk Traktor ve Ziraat Makineleri AS
IST:TTRAK.E
71B TRY 0.8 7.1 4.5 5.2
CN
First Tractor Co Ltd
SSE:601038
10.4B CNY 0.8 10 10.2 10.2
US
Lindsay Corp
NYSE:LNN
1.3B USD 2.1 19.6 12.5 16
IT
Comer Industries SpA
MIL:COM
888.3m EUR 0.8 11.3 5.2 7.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
Escorts Kubota Ltd
NSE:ESCORTS
Average EV/EBITDA: 11.1
29
14%
2.1
US
Deere & Co
NYSE:DE
10.7
-20%
N/A
UK
CNH Industrial NV
MIL:CNHI
6.6
N/A N/A
JP
Kubota Corp
TSE:6326
6.6
2%
3.3
US
Toro Co
NYSE:TTC
13.2
8%
1.7
US
AGCO Corp
NYSE:AGCO
10.8
-14%
N/A
SE
Husqvarna AB
STO:HUSQ B
13.1
2%
6.6
TR
Turk Traktor ve Ziraat Makineleri AS
IST:TTRAK.E
4.5
13%
0.3
CN
F
First Tractor Co Ltd
SSE:601038
10.2
29%
0.4
US
Lindsay Corp
NYSE:LNN
12.5
8%
1.6
IT
Comer Industries SpA
MIL:COM
5.2
-3%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
Escorts Kubota Ltd
NSE:ESCORTS
Average EV/EBIT: 13.5
34.2
17%
2
US
Deere & Co
NYSE:DE
12.5
-21%
N/A
UK
CNH Industrial NV
MIL:CNHI
7.8
N/A N/A
JP
Kubota Corp
TSE:6326
8.8
N/A N/A
US
Toro Co
NYSE:TTC
16.4
8%
2.1
US
AGCO Corp
NYSE:AGCO
16.6
-18%
N/A
SE
Husqvarna AB
STO:HUSQ B
13.1
4%
3.3
TR
Turk Traktor ve Ziraat Makineleri AS
IST:TTRAK.E
5.2
13%
0.4
CN
F
First Tractor Co Ltd
SSE:601038
10.2
21%
0.5
US
Lindsay Corp
NYSE:LNN
16
10%
1.6
IT
Comer Industries SpA
MIL:COM
7.4
-6%
N/A