Godawari Power and Ispat Ltd
NSE:GPIL

Watchlist Manager
Godawari Power and Ispat Ltd Logo
Godawari Power and Ispat Ltd
NSE:GPIL
Watchlist
Price: 212.24 INR -0.93% Market Closed
Market Cap: 142B INR
Have any thoughts about
Godawari Power and Ispat Ltd?
Write Note

Relative Value

The Relative Value of one GPIL stock under the Base Case scenario is 105.91 INR. Compared to the current market price of 212.24 INR, Godawari Power and Ispat Ltd is Overvalued by 50%.

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.

GPIL Relative Value
Base Case
105.91 INR
Overvaluation 50%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
4
vs Industry
44
Median 3Y
0.2
Median 5Y
0.1
Industry
1.7
Forward
2.6
vs History
3
vs Industry
15
Median 3Y
1.2
Median 5Y
0.7
Industry
15.4
Forward
11.8
vs History
4
vs Industry
11
Median 3Y
1.1
Median 5Y
0.7
Industry
9.1
vs History
11
vs Industry
6
Median 3Y
3.9
Median 5Y
3
Industry
15
vs History
4
vs Industry
18
Median 3Y
0.3
Median 5Y
0.3
Industry
1.4
vs History
4
vs Industry
45
Median 3Y
0.2
Median 5Y
0.4
Industry
2.1
Forward
2.4
vs History
7
vs Industry
45
Median 3Y
0.4
Median 5Y
0.8
Industry
7.2
vs History
3
vs Industry
16
Median 3Y
0.6
Median 5Y
1.7
Industry
9.9
Forward
8.6
vs History
3
vs Industry
16
Median 3Y
0.7
Median 5Y
2
Industry
12.6
Forward
8.1
vs History
4
vs Industry
14
Median 3Y
0.8
Median 5Y
1.2
Industry
10.3
vs History
4
vs Industry
9
Median 3Y
4.4
Median 5Y
2.5
Industry
13
vs History
6
vs Industry
19
Median 3Y
0.3
Median 5Y
0.5
Industry
1.3

Multiples Across Competitors

GPIL Competitors Multiples
Godawari Power and Ispat 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
Godawari Power and Ispat Ltd
NSE:GPIL
142B INR 2.6 15.9 10.2 11.5
ZA
Kumba Iron Ore Ltd
JSE:KIO
105.8B Zac 0 0 0 0
BR
Vale SA
BOVESPA:VALE3
234.2B BRL 1.1 4.9 3.3 4
AU
Fortescue Metals Group Ltd
ASX:FMG
56.6B AUD 1.9 6.2 4.2 4.2
AU
Fortescue Ltd
XMUN:FVJ
33.8B EUR 1.9 6.2 4.2 4.2
US
Nucor Corp
NYSE:NUE
27.6B USD 0.7 8.2 4.6 5.8
IN
JSW Steel Ltd
NSE:JSWSTEEL
2.2T INR 1.3 45 11.9 18.4
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
155.3B CNY 0.5 16.4 15.7 15.7
IN
Tata Steel Ltd
NSE:TATASTEEL
1.8T INR 0.8 -42.6 9.4 16.1
JP
Nippon Steel Corp
TSE:5401
3.1T JPY 0.4 6.3 5.3 8.8
LU
ArcelorMittal SA
AEX:MT
18.2B EUR 0.3 -15.3 3.7 6.6
P/E Multiple
Earnings Growth P/E to Growth
IN
Godawari Power and Ispat Ltd
NSE:GPIL
Average P/E: 13.6
15.9
123%
0.1
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
-35%
N/A
BR
Vale SA
BOVESPA:VALE3
4.9
44%
0.1
AU
Fortescue Metals Group Ltd
ASX:FMG
6.2
-53%
N/A
AU
F
Fortescue Ltd
XMUN:FVJ
6.2
-53%
N/A
US
Nucor Corp
NYSE:NUE
8.2
-37%
N/A
IN
JSW Steel Ltd
NSE:JSWSTEEL
45
115%
0.4
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
16.4
17%
1
IN
Tata Steel Ltd
NSE:TATASTEEL
Negative Multiple: -42.6 N/A N/A
JP
Nippon Steel Corp
TSE:5401
6.3
19%
0.3
LU
ArcelorMittal SA
AEX:MT
Negative Multiple: -15.3
371%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
Godawari Power and Ispat Ltd
NSE:GPIL
Average EV/EBITDA: 7.2
10.2
108%
0.1
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
-20%
N/A
BR
Vale SA
BOVESPA:VALE3
3.3
17%
0.2
AU
Fortescue Metals Group Ltd
ASX:FMG
4.2
-24%
N/A
AU
F
Fortescue Ltd
XMUN:FVJ
4.2
-24%
N/A
US
Nucor Corp
NYSE:NUE
4.6
-21%
N/A
IN
JSW Steel Ltd
NSE:JSWSTEEL
11.9
53%
0.2
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
15.7
211%
0.1
IN
Tata Steel Ltd
NSE:TATASTEEL
9.4
93%
0.1
JP
Nippon Steel Corp
TSE:5401
5.3
30%
0.2
LU
ArcelorMittal SA
AEX:MT
3.7
11%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
Godawari Power and Ispat Ltd
NSE:GPIL
Average EV/EBIT: 9.5
11.5
111%
0.1
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
-40%
N/A
BR
Vale SA
BOVESPA:VALE3
4
-5%
N/A
AU
Fortescue Metals Group Ltd
ASX:FMG
4.2
-49%
N/A
AU
F
Fortescue Ltd
XMUN:FVJ
4.2
-49%
N/A
US
Nucor Corp
NYSE:NUE
5.8
-35%
N/A
IN
JSW Steel Ltd
NSE:JSWSTEEL
18.4
63%
0.3
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
15.7
39%
0.4
IN
Tata Steel Ltd
NSE:TATASTEEL
16.1
155%
0.1
JP
Nippon Steel Corp
TSE:5401
8.8
N/A N/A
LU
ArcelorMittal SA
AEX:MT
6.6
4%
1.6

See Also

Discover More
Back to Top