E

Ethos Ltd
NSE:ETHOSLTD

Watchlist Manager
Ethos Ltd
NSE:ETHOSLTD
Watchlist
Price: 2 757.1001 INR -1.47%
Market Cap: 67.5B INR
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one ETHOSLTD stock under the Base Case scenario is 3 075.086 INR. Compared to the current market price of 2 757.1001 INR, Ethos Ltd is Undervalued by 10%.

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.

ETHOSLTD Relative Value
Base Case
3 075.086 INR
Undervaluation 10%
Relative Value
Price
E
Worst Case
Base Case
Best Case

Valuation Multiples

5.4
P/S
P/S
Price to Sales
5.4
vs History
35
vs Industry
6
Median 3Y
4.7
Median 5Y
4.7
Industry
0.5
Forward
4.2
More Details
70
P/E
P/E
Price to Earnings
70
vs History
33
vs Industry
6
Median 3Y
60.6
Median 5Y
60.6
Industry
16.9
Forward
51.1
More Details
Negative
P/OCF
P/OCF
Price to OCF
N/A
vs History
vs Industry
0
Median 3Y
-58.4
Median 5Y
-58.4
Industry
8.3
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
Median 3Y
-54.2
Median 5Y
-54.2
Industry
16.6
More Details
7.3
P/B
P/B
Price to Book Value
7.3
vs History
33
vs Industry
7
Median 3Y
6.6
Median 5Y
6.6
Industry
1.6
More Details
5.3
EV/S
EV/S
Enterprise Value to Sales
5.3
vs History
35
vs Industry
6
Median 3Y
4.6
Median 5Y
4.6
Industry
0.7
Forward
4.1
More Details
17.6
EV/GP
EV/GP
Enterprise Value to Gross Profit
17.6
vs History
35
vs Industry
5
Median 3Y
15.1
Median 5Y
15.1
Industry
2.3
More Details
34.7
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
34.7
vs History
46
vs Industry
7
Median 3Y
33
Median 5Y
33
Industry
8.3
Forward
26.1
More Details
52
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
52
vs History
41
vs Industry
6
Median 3Y
45.2
Median 5Y
45.2
Industry
12.7
Forward
34.2
More Details
Negative
EV/OCF
EV/OCF
Enterprise Value to OCF
N/A
vs History
vs Industry
0
Median 3Y
-53.2
Median 5Y
-53.2
Industry
9.7
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
Median 3Y
-84.3
Median 5Y
-84.3
Industry
13.5
More Details
7.7
EV/IC
EV/IC
Enterprise Value to IC
7.7
vs History
35
vs Industry
4
Median 3Y
6.8
Median 5Y
6.8
Industry
1
More Details

Multiples Across Competitors

ETHOSLTD Competitors Multiples
Ethos Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
Ethos Ltd
NSE:ETHOSLTD
67.7B INR 5.4 70 34.7 52
ES
Industria de Diseno Textil SA
MAD:ITX
147.4B EUR 3.8 25.1 12.9 18.3
US
TJX Companies Inc
NYSE:TJX
143.4B USD 2.5 29.7 19.2 22.6
ZA
Pepkor Holdings Ltd
JSE:PPH
106.2B Zac 0 0 0 0
JP
Fast Retailing Co Ltd
TSE:9983
14.7T JPY 4.5 36.2 17.6 24.4
ZA
Mr Price Group Ltd
JSE:MRP
62.4B Zac 0 0 0 0
US
Ross Stores Inc
NASDAQ:ROST
46.8B USD 2.2 22.5 14.4 16.9
ZA
Foschini Group Ltd
JSE:TFG
43.4B Zac 0 0 0 0
ZA
Truworths International Ltd
JSE:TRU
26.3B Zac 0 0 0 0
IN
Trent Ltd
NSE:TRENT
2T INR 11.6 128.9 72.3 107.1
SE
H & M Hennes & Mauritz AB
STO:HM B
219.1B SEK 0.9 19.9 6.8 15.8
P/S Multiple
Revenue Growth P/S to Growth
IN
E
Ethos Ltd
NSE:ETHOSLTD
Average P/S: 4.4
5.4
27%
0.2
ES
Industria de Diseno Textil SA
MAD:ITX
3.8
7%
0.5
US
TJX Companies Inc
NYSE:TJX
2.5
6%
0.4
ZA
P
Pepkor Holdings Ltd
JSE:PPH
Not Available
11%
N/A
JP
Fast Retailing Co Ltd
TSE:9983
4.5
9%
0.5
ZA
M
Mr Price Group Ltd
JSE:MRP
Not Available
8%
N/A
US
Ross Stores Inc
NASDAQ:ROST
2.2
5%
0.4
ZA
F
Foschini Group Ltd
JSE:TFG
Not Available
7%
N/A
ZA
T
Truworths International Ltd
JSE:TRU
Not Available
6%
N/A
IN
Trent Ltd
NSE:TRENT
11.6
30%
0.4
SE
H & M Hennes & Mauritz AB
STO:HM B
0.9
3%
0.3
P/E Multiple
Earnings Growth PEG
IN
E
Ethos Ltd
NSE:ETHOSLTD
Average P/E: 47.5
70
N/A N/A
ES
Industria de Diseno Textil SA
MAD:ITX
25.1
8%
3.1
US
TJX Companies Inc
NYSE:TJX
29.7
9%
3.3
ZA
P
Pepkor Holdings Ltd
JSE:PPH
Not Available
-66%
N/A
JP
Fast Retailing Co Ltd
TSE:9983
36.2
10%
3.6
ZA
M
Mr Price Group Ltd
JSE:MRP
Not Available
14%
N/A
US
Ross Stores Inc
NASDAQ:ROST
22.5
6%
3.7
ZA
F
Foschini Group Ltd
JSE:TFG
Not Available
15%
N/A
ZA
T
Truworths International Ltd
JSE:TRU
Not Available
0%
N/A
IN
Trent Ltd
NSE:TRENT
128.9
35%
3.7
SE
H & M Hennes & Mauritz AB
STO:HM B
19.9
8%
2.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
E
Ethos Ltd
NSE:ETHOSLTD
Average EV/EBITDA: 25.4
34.7
35%
1
ES
Industria de Diseno Textil SA
MAD:ITX
12.9
7%
1.8
US
TJX Companies Inc
NYSE:TJX
19.2
8%
2.4
ZA
P
Pepkor Holdings Ltd
JSE:PPH
Not Available
9%
N/A
JP
Fast Retailing Co Ltd
TSE:9983
17.6
8%
2.2
ZA
M
Mr Price Group Ltd
JSE:MRP
Not Available
9%
N/A
US
Ross Stores Inc
NASDAQ:ROST
14.4
5%
2.9
ZA
F
Foschini Group Ltd
JSE:TFG
Not Available
16%
N/A
ZA
T
Truworths International Ltd
JSE:TRU
Not Available
14%
N/A
IN
Trent Ltd
NSE:TRENT
72.3
31%
2.3
SE
H & M Hennes & Mauritz AB
STO:HM B
6.8
3%
2.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
E
Ethos Ltd
NSE:ETHOSLTD
Average EV/EBIT: 36.7
52
39%
1.3
ES
Industria de Diseno Textil SA
MAD:ITX
18.3
7%
2.6
US
TJX Companies Inc
NYSE:TJX
22.6
8%
2.8
ZA
P
Pepkor Holdings Ltd
JSE:PPH
Not Available
10%
N/A
JP
Fast Retailing Co Ltd
TSE:9983
24.4
N/A N/A
ZA
M
Mr Price Group Ltd
JSE:MRP
Not Available
11%
N/A
US
Ross Stores Inc
NASDAQ:ROST
16.9
5%
3.4
ZA
F
Foschini Group Ltd
JSE:TFG
Not Available
27%
N/A
ZA
T
Truworths International Ltd
JSE:TRU
Not Available
14%
N/A
IN
Trent Ltd
NSE:TRENT
107.1
34%
3.2
SE
H & M Hennes & Mauritz AB
STO:HM B
15.8
6%
2.6

See Also

Summary
ETHOSLTD intrinsic value, competitors valuation, and company profile.
DCF Valuation
ETHOSLTD stock valuation using Discount Cash Flow valuation method.
Relative Valuation
ETHOSLTD stock valuation using valuation multiples.
Wall Street Estimates
ETHOSLTD price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
ETHOSLTD stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 259,000+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.