G

GKW Ltd
NSE:GKWLIMITED

Watchlist Manager
GKW Ltd
NSE:GKWLIMITED
Watchlist
Price: 2 477.8 INR -2.16%
Market Cap: 14.8B INR
Have any thoughts about
GKW Ltd?
Write Note

Relative Value

The Relative Value of one GKWLIMITED stock under the Base Case scenario is 343.53 INR. Compared to the current market price of 2 477.8 INR, GKW Ltd is Overvalued by 86%.

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.

GKWLIMITED Relative Value
Base Case
343.53 INR
Overvaluation 86%
Relative Value
Price
G
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
4
vs Industry
2
Median 3Y
20.9
Median 5Y
19.2
Industry
1.2
vs History
0
vs Industry
1
Median 3Y
39.9
Median 5Y
35.2
Industry
16.5
vs History
23
vs Industry
2
Median 3Y
102.6
Median 5Y
102.6
Industry
9.6
vs History
0
vs Industry
1
Median 3Y
-58.9
Median 5Y
-109.6
Industry
16.6
vs History
42
vs Industry
66
Median 3Y
0.4
Median 5Y
0.8
Industry
1.6
vs History
4
vs Industry
2
Median 3Y
15.9
Median 5Y
12.7
Industry
1.4
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
4.3
vs History
9
vs Industry
2
Median 3Y
19
Median 5Y
19.5
Industry
8.6
vs History
9
vs Industry
2
Median 3Y
20.6
Median 5Y
20.6
Industry
12
vs History
9
vs Industry
3
Median 3Y
84.6
Median 5Y
84.6
Industry
10.2
vs History
7
vs Industry
1
Median 3Y
-36.8
Median 5Y
-36.8
Industry
14
vs History
47
vs Industry
67
Median 3Y
0.3
Median 5Y
0.7
Industry
1.1

Multiples Across Competitors

GKWLIMITED Competitors Multiples
GKW 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
GKW Ltd
NSE:GKWLIMITED
15.1B INR 37.8 124.5 75.9 81
US
Cintas Corp
NASDAQ:CTAS
84B USD 6.9 41.7 27.9 32.7
US
Copart Inc
NASDAQ:CPRT
58.4B USD 13.4 42 30.7 34.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
24.7B CAD 4.1 50.7 16.1 25.3
AU
Brambles Ltd
ASX:BXB
26.9B AUD 2.6 21.8 15.4 15.4
US
Aurora Innovation Inc
NASDAQ:AUR
13.9B USD 0 -17.4 -15.5 -15.2
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
655.9B INR 15.1 55 42.5 44.2
FR
Spie SA
PAR:SPIE
5B EUR 0.5 22.4 8 13.6
US
IAA Inc
F:3NI
4.9B EUR 2.5 17.7 11.6 14.5
UK
HomeServe PLC
LSE:HSV
4B GBP 2.6 29.9 13.7 21.1
P/S Multiple
Revenue Growth P/S to Growth
IN
G
GKW Ltd
NSE:GKWLIMITED
Average P/S: 9.5
37.8
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
6.9
25%
0.3
US
Copart Inc
NASDAQ:CPRT
13.4
38%
0.4
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
4.1
27%
0.2
AU
Brambles Ltd
ASX:BXB
2.6
18%
0.1
US
Aurora Innovation Inc
NASDAQ:AUR
Not Available N/A N/A
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
15.1
41%
0.4
FR
Spie SA
PAR:SPIE
0.5
29%
0
US
I
IAA Inc
F:3NI
2.5
N/A N/A
UK
HomeServe PLC
LSE:HSV
2.6
26%
0.1
P/E Multiple
Earnings Growth P/E to Growth
IN
G
GKW Ltd
NSE:GKWLIMITED
Average P/E: 45.1
124.5
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
41.7
34%
1.2
US
Copart Inc
NASDAQ:CPRT
42
41%
1
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
50.7
342%
0.1
AU
Brambles Ltd
ASX:BXB
21.8
36%
0.6
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -17.4 N/A N/A
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
55
63%
0.9
FR
Spie SA
PAR:SPIE
22.4
117%
0.2
US
I
IAA Inc
F:3NI
17.7
N/A N/A
UK
HomeServe PLC
LSE:HSV
29.9
81%
0.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
G
GKW Ltd
NSE:GKWLIMITED
Average EV/EBITDA: 26.9
75.9
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
27.9
31%
0.9
US
Copart Inc
NASDAQ:CPRT
30.7
45%
0.7
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
16.1
38%
0.4
AU
Brambles Ltd
ASX:BXB
15.4
114%
0.1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -15.5 N/A N/A
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
42.5
50%
0.9
FR
Spie SA
PAR:SPIE
8
42%
0.2
US
I
IAA Inc
F:3NI
11.6
N/A N/A
UK
HomeServe PLC
LSE:HSV
13.7
35%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
G
GKW Ltd
NSE:GKWLIMITED
Average EV/EBIT: 31.4
81
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
32.7
33%
1
US
Copart Inc
NASDAQ:CPRT
34.6
46%
0.8
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
25.3
44%
0.6
AU
Brambles Ltd
ASX:BXB
15.4
27%
0.6
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -15.2 N/A N/A
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
44.2
50%
0.9
FR
Spie SA
PAR:SPIE
13.6
59%
0.2
US
I
IAA Inc
F:3NI
14.5
N/A N/A
UK
HomeServe PLC
LSE:HSV
21.1
59%
0.4

See Also

Discover More
Back to Top