I

Irm Energy Ltd
NSE:IRMENERGY

Watchlist Manager
Irm Energy Ltd
NSE:IRMENERGY
Watchlist
Price: 337.65 INR -1.11% Market Closed
Market Cap: 13.9B INR
Have any thoughts about
Irm Energy Ltd?
Write Note

Relative Value

The Relative Value of one IRMENERGY stock under the Base Case scenario is 370.74 INR. Compared to the current market price of 337.65 INR, Irm Energy Ltd is Undervalued by 9%.

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.

IRMENERGY Relative Value
Base Case
370.74 INR
Undervaluation 9%
Relative Value
Price
I
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
46
vs Industry
61
Median 3Y
1.6
Median 5Y
1.6
Industry
2.2
Forward
1.1
vs History
19
vs Industry
27
Median 3Y
18.6
Median 5Y
18.6
Industry
16.6
Forward
11.1
vs History
73
vs Industry
11
Median 3Y
14.5
Median 5Y
14.5
Industry
10.2
vs History
vs Industry
Median 3Y
-11.3
Median 5Y
-11.3
Industry
13.4
vs History
86
vs Industry
13
Median 3Y
2.1
Median 5Y
2.1
Industry
1.6
vs History
46
vs Industry
62
Median 3Y
1.2
Median 5Y
1.2
Industry
3.2
Forward
0.8
vs History
46
vs Industry
53
Median 3Y
3.8
Median 5Y
3.8
Industry
7.1
vs History
33
vs Industry
19
Median 3Y
9.5
Median 5Y
9.5
Industry
11.2
Forward
5.2
vs History
33
vs Industry
19
Median 3Y
11.3
Median 5Y
11.3
Industry
13.1
Forward
6.4
vs History
86
vs Industry
11
Median 3Y
13.3
Median 5Y
13.3
Industry
10.9
vs History
vs Industry
Median 3Y
-31.8
Median 5Y
-31.8
Industry
12
vs History
86
vs Industry
23
Median 3Y
2
Median 5Y
2
Industry
1.5

Multiples Across Competitors

IRMENERGY Competitors Multiples
Irm Energy 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
Irm Energy Ltd
NSE:IRMENERGY
13.9B INR 1.4 21.8 8.8 11.9
US
GE Vernova LLC
NYSE:GEV
98.7B USD 0 0 0 0
NL
Nepi Rockcastle NV
JSE:NRP
83.7B Zac 0 0 0 0
US
Coupang Inc
F:788
38.5B EUR 1.4 38.4 48.4 104
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
609.2T IDR 11.2 41.6 25.8 25.8
US
Reddit Inc
NYSE:RDDT
28.5B USD 25.5 -53.4 -44.9 -43.8
CH
Galderma Group AG
SIX:GALD
25.4B CHF 0 0 0 0
IN
Jio Financial Services Ltd
NSE:JIOFIN
1.8T INR 136.3 111 190.6 195.2
ZA
Fortress Real Estate Investments Ltd
JSE:FFB
21.1B Zac 0 0 0 0
ZA
Resilient Reit Ltd
JSE:RES
19.1B Zac 0 0 0 0
US
Corebridge Financial Inc
NYSE:CRBG
17.7B USD 1.2 -14.2 -28.2 -24.6
P/S Multiple
Revenue Growth P/S to Growth
IN
I
Irm Energy Ltd
NSE:IRMENERGY
Average P/S: 29.5
1.4
N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-5%
N/A
US
Coupang Inc
F:788
1.4
19%
0.1
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
11.2
N/A N/A
US
R
Reddit Inc
NYSE:RDDT
25.5
39%
0.7
CH
G
Galderma Group AG
SIX:GALD
Not Available
12%
N/A
IN
Jio Financial Services Ltd
NSE:JIOFIN
136.3
N/A N/A
ZA
F
Fortress Real Estate Investments Ltd
JSE:FFB
Not Available
5%
N/A
ZA
R
Resilient Reit Ltd
JSE:RES
Not Available
10%
N/A
US
C
Corebridge Financial Inc
NYSE:CRBG
1.2
11%
0.1
P/E Multiple
Earnings Growth PEG
IN
I
Irm Energy Ltd
NSE:IRMENERGY
Average P/E: 53.2
21.8
N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-1%
N/A
US
Coupang Inc
F:788
38.4
2%
19.2
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
41.6
N/A N/A
US
R
Reddit Inc
NYSE:RDDT
Negative Multiple: -53.4 N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available N/A N/A
IN
Jio Financial Services Ltd
NSE:JIOFIN
111
N/A N/A
ZA
F
Fortress Real Estate Investments Ltd
JSE:FFB
Not Available
-22%
N/A
ZA
R
Resilient Reit Ltd
JSE:RES
Not Available
-20%
N/A
US
C
Corebridge Financial Inc
NYSE:CRBG
Negative Multiple: -14.2
50%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
I
Irm Energy Ltd
NSE:IRMENERGY
Average EV/EBITDA: 68.4
8.8
N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
9%
N/A
US
Coupang Inc
F:788
48.4
54%
0.9
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
25.8
N/A N/A
US
R
Reddit Inc
NYSE:RDDT
Negative Multiple: -44.9 N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
18%
N/A
IN
Jio Financial Services Ltd
NSE:JIOFIN
190.6
N/A N/A
ZA
F
Fortress Real Estate Investments Ltd
JSE:FFB
Not Available
19%
N/A
ZA
R
Resilient Reit Ltd
JSE:RES
Not Available
19%
N/A
US
C
Corebridge Financial Inc
NYSE:CRBG
Negative Multiple: -28.2 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
I
Irm Energy Ltd
NSE:IRMENERGY
Average EV/EBIT: 84.2
11.9
N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
13%
N/A
US
Coupang Inc
F:788
104
59%
1.8
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
25.8
N/A N/A
US
R
Reddit Inc
NYSE:RDDT
Negative Multiple: -43.8 N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
28%
N/A
IN
Jio Financial Services Ltd
NSE:JIOFIN
195.2
N/A N/A
ZA
F
Fortress Real Estate Investments Ltd
JSE:FFB
Not Available
19%
N/A
ZA
R
Resilient Reit Ltd
JSE:RES
Not Available
18%
N/A
US
C
Corebridge Financial Inc
NYSE:CRBG
Negative Multiple: -24.6
65%
N/A