GMR Infrastructure Ltd
NSE:GMRINFRA

Watchlist Manager
GMR Infrastructure Ltd Logo
GMR Infrastructure Ltd
NSE:GMRINFRA
Watchlist
Price: 79.16 INR 3.01% Market Closed
Market Cap: 835.9B INR
Have any thoughts about
GMR Infrastructure Ltd?
Write Note

Relative Value

The Relative Value of one GMRINFRA stock under the Base Case scenario is 95.66 INR. Compared to the current market price of 79.16 INR, GMR Infrastructure Ltd is Undervalued by 17%.

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.

GMRINFRA Relative Value
Base Case
95.66 INR
Undervaluation 17%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
6
vs Industry
9
Median 3Y
5.1
Median 5Y
4.3
Industry
2.1
Forward
7.7
vs History
vs Industry
Median 3Y
-55.1
Median 5Y
-22.8
Industry
14.2
Forward
-51.2
vs History
12
vs Industry
17
Median 3Y
11.9
Median 5Y
11.9
Industry
7.6
vs History
vs Industry
Median 3Y
-16
Median 5Y
-6.9
Industry
12.7
vs History
vs Industry
Median 3Y
-27.8
Median 5Y
-23.6
Industry
1.3
vs History
14
vs Industry
8
Median 3Y
8.9
Median 5Y
8.1
Industry
2.8
Forward
10.4
vs History
11
vs Industry
33
Median 3Y
9.2
Median 5Y
8.5
Industry
7.5
vs History
12
vs Industry
10
Median 3Y
25.2
Median 5Y
24.4
Industry
9.9
Forward
31.3
vs History
12
vs Industry
6
Median 3Y
51.5
Median 5Y
50
Industry
12.6
Forward
53.5
vs History
12
vs Industry
14
Median 3Y
22.1
Median 5Y
23
Industry
10
vs History
vs Industry
2
Median 3Y
-28.4
Median 5Y
-23.7
Industry
15.2
vs History
3
vs Industry
12
Median 3Y
1.4
Median 5Y
1.4
Industry
1

Multiples Across Competitors

GMRINFRA Competitors Multiples
GMR Infrastructure 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
GMR Infrastructure Ltd
NSE:GMRINFRA
835.9B INR 8.7 -97.1 34.3 71.9
ES
Aena SME SA
MAD:AENA
30.1B EUR 5.3 15.5 9.8 13
TH
Airports of Thailand PCL
SET:AOT
875B THB 13.3 47.7 24.6 34.6
CN
Shanghai International Airport Co Ltd
SSE:600009
86.6B CNY 7.1 53.6 47.4 47.4
FR
Aeroports de Paris SA
PAR:ADP
10.7B EUR 1.8 14 8.6 12.6
MX
Grupo Aeroportuario del Pacifico SAB de CV
BMV:GAPB
167.2B MXN 5 19.1 10.7 12.7
NZ
Auckland International Airport Ltd
NZX:AIA
13B NZD 14.6 2 372.1 33.4 33.4
MX
Grupo Aeroportuario del Sureste SAB de CV
BMV:ASURB
149.2B MXN 5.1 11.8 7.5 8.5
CH
Flughafen Zuerich AG
SIX:FHZN
6.3B CHF 4.9 20 11 18
IN
GMR Airports Infrastructure Ltd
BSE:532754
565.4B INR 5.9 -65.7 26.2 54.8
DE
Fraport Frankfurt Airport Services Worldwide AG
XMUN:FRA
4.6B EUR 1.1 10.1 10.3 17.4

See Also

Discover More
Back to Top