Godrej Agrovet Ltd
NSE:GODREJAGRO

Watchlist Manager
Godrej Agrovet Ltd Logo
Godrej Agrovet Ltd
NSE:GODREJAGRO
Watchlist
Price: 739.8 INR -1.98% Market Closed
Market Cap: 142.2B INR
Have any thoughts about
Godrej Agrovet Ltd?
Write Note

Relative Value

The Relative Value of one GODREJAGRO stock under the Base Case scenario is 879.54 INR. Compared to the current market price of 739.8 INR, Godrej Agrovet Ltd is Undervalued by 16%.

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.

GODREJAGRO Relative Value
Base Case
879.54 INR
Undervaluation 16%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
20
vs Industry
27
Median 3Y
1.1
Median 5Y
1.2
Industry
1
Forward
1.4
vs History
9
vs Industry
12
Median 3Y
27.9
Median 5Y
28.5
Industry
16.8
Forward
29.3
vs History
19
vs Industry
14
Median 3Y
14.2
Median 5Y
15.4
Industry
9.9
vs History
96
vs Industry
6
Median 3Y
60.2
Median 5Y
73.6
Industry
17.3
vs History
20
vs Industry
6
Median 3Y
4.3
Median 5Y
4.5
Industry
1.5
vs History
11
vs Industry
28
Median 3Y
1.1
Median 5Y
1.3
Industry
1.1
Forward
1.5
vs History
22
vs Industry
30
Median 3Y
5
Median 5Y
5.7
Industry
4.8
vs History
22
vs Industry
13
Median 3Y
16.2
Median 5Y
17.2
Industry
10.5
Forward
17.4
vs History
20
vs Industry
12
Median 3Y
24.1
Median 5Y
24.3
Industry
13.6
Forward
23.5
vs History
15
vs Industry
14
Median 3Y
14.9
Median 5Y
15.9
Industry
11.1
vs History
0
vs Industry
8
Median 3Y
37.2
Median 5Y
17
Industry
15.5
vs History
12
vs Industry
11
Median 3Y
2.1
Median 5Y
2.5
Industry
1.1

Multiples Across Competitors

GODREJAGRO Competitors Multiples
Godrej Agrovet 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
Godrej Agrovet Ltd
NSE:GODREJAGRO
144.5B INR 1.6 35.9 20.8 29.4
US
Archer-Daniels-Midland Co
XETRA:ADM
23.2B EUR 0.3 13.3 9 13.1
SA
Ash-Sharqiyah Development Company SJSC
SAU:6060
55.2B SAR 0 -16 664.5 -10 714.4 -9 577.5
SG
Wilmar International Ltd
SGX:F34
19.4B SGD 0.2 9.1 3.7 5.4
CN
Tongwei Co Ltd
SSE:600438
94.5B CNY 1 -14.1 -23.1 -23.1
US
Bunge Ltd
NYSE:BG
11.2B USD 0.2 5 3.4 3.8
US
Ingredion Inc
NYSE:INGR
8.9B USD 1.2 13 8.4 10.2
MY
Sime Darby Plantation Bhd
KLSE:SIMEPLT
34.4B MYR 1.9 18.5 11.3 20
US
Darling Ingredients Inc
NYSE:DAR
5.5B USD 0.9 21.1 11.2 27.8
CN
New Hope Liuhe Co Ltd
SZSE:000876
39.1B CNY 0.3 9.5 -446.7 -446.7
MY
IOI Corporation Bhd
KLSE:IOICORP
23.9B MYR 2.4 15.8 15.1 19.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
Godrej Agrovet Ltd
NSE:GODREJAGRO
Average EV/EBITDA: 10.4
20.8
22%
0.9
US
A
Archer-Daniels-Midland Co
XETRA:ADM
9
-4%
N/A
SA
Ash-Sharqiyah Development Company SJSC
SAU:6060
Negative Multiple: -10 714.4 N/A N/A
SG
Wilmar International Ltd
SGX:F34
3.7
6%
0.6
CN
Tongwei Co Ltd
SSE:600438
Negative Multiple: -23.1
-8%
N/A
US
Bunge Ltd
NYSE:BG
3.4
-12%
N/A
US
Ingredion Inc
NYSE:INGR
8.4
4%
2.1
MY
S
Sime Darby Plantation Bhd
KLSE:SIMEPLT
11.3
N/A N/A
US
Darling Ingredients Inc
NYSE:DAR
11.2
13%
0.9
CN
New Hope Liuhe Co Ltd
SZSE:000876
Negative Multiple: -446.7 N/A N/A
MY
IOI Corporation Bhd
KLSE:IOICORP
15.1
8%
1.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
Godrej Agrovet Ltd
NSE:GODREJAGRO
Average EV/EBIT: 16.2
29.4
27%
1.1
US
A
Archer-Daniels-Midland Co
XETRA:ADM
13.1
-16%
N/A
SA
Ash-Sharqiyah Development Company SJSC
SAU:6060
Negative Multiple: -9 577.5 N/A N/A
SG
Wilmar International Ltd
SGX:F34
5.4
5%
1.1
CN
Tongwei Co Ltd
SSE:600438
Negative Multiple: -23.1
-24%
N/A
US
Bunge Ltd
NYSE:BG
3.8
-15%
N/A
US
Ingredion Inc
NYSE:INGR
10.2
5%
2
MY
S
Sime Darby Plantation Bhd
KLSE:SIMEPLT
20
N/A N/A
US
Darling Ingredients Inc
NYSE:DAR
27.8
20%
1.4
CN
New Hope Liuhe Co Ltd
SZSE:000876
Negative Multiple: -446.7 N/A N/A
MY
IOI Corporation Bhd
KLSE:IOICORP
19.8
10%
2