JSW Infrastructure Ltd
NSE:JSWINFRA

Watchlist Manager
JSW Infrastructure Ltd Logo
JSW Infrastructure Ltd
NSE:JSWINFRA
Watchlist
Price: 314.3 INR 1.81%
Market Cap: 651.1B INR
Have any thoughts about
JSW Infrastructure Ltd?
Write Note
Section:
 

Relative Value

The Relative Value of one JSWINFRA stock under the Base Case scenario is 260.75 INR. Compared to the current market price of 314.3 INR, JSW Infrastructure Ltd is Overvalued 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.

JSWINFRA Relative Value
Base Case
260.75 INR
Overvaluation 17%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

16
P/S
P/S
Price to Sales
16
vs History
56
vs Industry
15
Median 3Y
16.4
Median 5Y
16.4
Industry
2.2
Forward
14
More Details
51.9
P/E
P/E
Price to Earnings
51.9
vs History
56
vs Industry
8
Median 3Y
53.3
Median 5Y
53.3
Industry
16.6
Forward
46.5
More Details
36.9
P/OCF
P/OCF
Price to OCF
36.9
vs History
25
vs Industry
6
Median 3Y
28.4
Median 5Y
28.4
Industry
10.4
More Details
60
P/FCFE
P/FCFE
Price to FCFE
60
vs History
12
vs Industry
10
Median 3Y
42.6
Median 5Y
42.6
Industry
13.7
More Details
7.6
P/B
P/B
Price to Book Value
7.6
vs History
31
vs Industry
8
Median 3Y
7.2
Median 5Y
7.2
Industry
1.6
More Details
16.1
EV/S
EV/S
Enterprise Value to Sales
16.1
vs History
50
vs Industry
17
Median 3Y
16.1
Median 5Y
16.1
Industry
3.2
Forward
14
More Details
25.6
EV/GP
EV/GP
Enterprise Value to Gross Profit
25.6
vs History
50
vs Industry
15
Median 3Y
25.7
Median 5Y
25.7
Industry
7.1
More Details
31
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
31
vs History
37
vs Industry
6
Median 3Y
29.6
Median 5Y
29.6
Industry
11.3
Forward
27
More Details
41
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
41
vs History
37
vs Industry
5
Median 3Y
40.8
Median 5Y
40.8
Industry
13.2
Forward
33
More Details
37.1
EV/OCF
EV/OCF
Enterprise Value to OCF
37.1
vs History
25
vs Industry
7
Median 3Y
28.6
Median 5Y
28.6
Industry
11.1
More Details
52.8
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
52.8
vs History
12
vs Industry
6
Median 3Y
33.2
Median 5Y
33.2
Industry
12.2
More Details
6.8
EV/IC
EV/IC
Enterprise Value to IC
6.8
vs History
37
vs Industry
13
Median 3Y
6.4
Median 5Y
6.4
Industry
1.5
More Details

Multiples Across Competitors

JSWINFRA Competitors Multiples
JSW Infrastructure Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
JSW Infrastructure Ltd
NSE:JSWINFRA
648.3B INR 16 51.9 31 41
CA
Advance Lithium Corp
XTSX:AALI
559.6B CAD 0 -155 082.8 -862 467.7 -862 467.7
US
GE Vernova LLC
NYSE:GEV
94.4B USD 0 0 0 0
NL
Nepi Rockcastle NV
JSE:NRP
85B Zac 0 0 0 0
US
Coupang Inc
F:788
39.5B EUR 1.4 40 50.6 108.7
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
654.5T IDR 12 44.7 27.6 27.6
US
Reddit Inc
NYSE:RDDT
29.7B USD 26.5 -55.4 -47 -45.8
CH
Galderma Group AG
SIX:GALD
23B CHF 0 0 0 0
IN
Jio Financial Services Ltd
NSE:JIOFIN
2T INR 149.3 121.6 209.4 214.5
ZA
Fortress Real Estate Investments Ltd
JSE:FFB
21.3B Zac 0 0 0 0
ZA
Resilient Reit Ltd
JSE:RES
19.1B Zac 0 0 0 0
P/S Multiple
Revenue Growth P/S to Growth
IN
JSW Infrastructure Ltd
NSE:JSWINFRA
Average P/S: 41
16
73%
0.2
CA
A
Advance Lithium Corp
XTSX:AALI
Not Available 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
-14%
N/A
US
Coupang Inc
F:788
1.4
71%
0
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
12
N/A N/A
US
R
Reddit Inc
NYSE:RDDT
26.5
167%
0.2
CH
G
Galderma Group AG
SIX:GALD
Not Available
41%
N/A
IN
Jio Financial Services Ltd
NSE:JIOFIN
149.3
N/A N/A
ZA
F
Fortress Real Estate Investments Ltd
JSE:FFB
Not Available
16%
N/A
ZA
R
Resilient Reit Ltd
JSE:RES
Not Available
32%
N/A
P/E Multiple
Earnings Growth P/E to Growth
IN
JSW Infrastructure Ltd
NSE:JSWINFRA
Average P/E: 64.5
51.9
56%
0.9
CA
A
Advance Lithium Corp
XTSX:AALI
Negative Multiple: -155 082.8 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
-2%
N/A
US
Coupang Inc
F:788
40
8%
5.2
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
44.7
N/A N/A
US
R
Reddit Inc
NYSE:RDDT
Negative Multiple: -55.4 N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available N/A N/A
IN
Jio Financial Services Ltd
NSE:JIOFIN
121.6
N/A N/A
ZA
F
Fortress Real Estate Investments Ltd
JSE:FFB
Not Available
-53%
N/A
ZA
R
Resilient Reit Ltd
JSE:RES
Not Available
-49%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
JSW Infrastructure Ltd
NSE:JSWINFRA
Average EV/EBITDA: 79.7
31
68%
0.5
CA
A
Advance Lithium Corp
XTSX:AALI
Negative Multiple: -862 467.7 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
29%
N/A
US
Coupang Inc
F:788
50.6
266%
0.2
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
27.6
N/A N/A
US
R
Reddit Inc
NYSE:RDDT
Negative Multiple: -47 N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
64%
N/A
IN
Jio Financial Services Ltd
NSE:JIOFIN
209.4
N/A N/A
ZA
F
Fortress Real Estate Investments Ltd
JSE:FFB
Not Available
69%
N/A
ZA
R
Resilient Reit Ltd
JSE:RES
Not Available
69%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
JSW Infrastructure Ltd
NSE:JSWINFRA
Average EV/EBIT: 97.9
41
74%
0.6
CA
A
Advance Lithium Corp
XTSX:AALI
Negative Multiple: -862 467.7 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
44%
N/A
US
Coupang Inc
F:788
108.7
303%
0.4
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
27.6
N/A N/A
US
R
Reddit Inc
NYSE:RDDT
Negative Multiple: -45.8 N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
111%
N/A
IN
Jio Financial Services Ltd
NSE:JIOFIN
214.5
N/A N/A
ZA
F
Fortress Real Estate Investments Ltd
JSE:FFB
Not Available
69%
N/A
ZA
R
Resilient Reit Ltd
JSE:RES
Not Available
63%
N/A

See Also

Summary
JSWINFRA intrinsic value, competitors valuation, and company profile.
DCF Valuation
JSWINFRA stock valuation using Discount Cash Flow valuation method.
Relative Valuation
JSWINFRA stock valuation using valuation multiples.
Wall Street Estimates
JSWINFRA price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
JSWINFRA stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 210,300+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.