KSB Ltd
NSE:KSB

Watchlist Manager
KSB Ltd Logo
KSB Ltd
NSE:KSB
Watchlist
Price: 747.65 INR -2.98% Market Closed
Market Cap: 130.1B INR
Have any thoughts about
KSB Ltd?
Write Note

Relative Value

The Relative Value of one KSB stock under the Base Case scenario is 245.19 INR. Compared to the current market price of 747.65 INR, KSB Ltd is Overvalued by 67%.

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.

KSB Relative Value
Base Case
245.19 INR
Overvaluation 67%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
9
vs Industry
6
Median 3Y
0.8
Median 5Y
0.6
Industry
1.6
Forward
5.1
vs History
11
vs Industry
6
Median 3Y
8.6
Median 5Y
6.1
Industry
20.7
Forward
50.7
vs History
34
vs Industry
4
Median 3Y
72
Median 5Y
15.1
Industry
14.8
vs History
15
vs Industry
1
Median 3Y
-14.1
Median 5Y
-16.4
Industry
21.3
vs History
9
vs Industry
2
Median 3Y
1.4
Median 5Y
0.9
Industry
1.8
vs History
9
vs Industry
7
Median 3Y
0.7
Median 5Y
0.4
Industry
1.7
Forward
4.9
vs History
14
vs Industry
11
Median 3Y
1.6
Median 5Y
0.8
Industry
6.2
vs History
11
vs Industry
5
Median 3Y
5.3
Median 5Y
2.9
Industry
12.4
Forward
37.2
vs History
11
vs Industry
5
Median 3Y
6.4
Median 5Y
3.7
Industry
16
Forward
38.2
vs History
34
vs Industry
4
Median 3Y
70.4
Median 5Y
9.3
Industry
14.8
vs History
15
vs Industry
1
Median 3Y
4
Median 5Y
-12
Industry
18.1
vs History
9
vs Industry
2
Median 3Y
1.1
Median 5Y
0.6
Industry
1.4

Multiples Across Competitors

KSB Competitors Multiples
KSB 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
KSB Ltd
NSE:KSB
130.1B INR 5.4 56.7 39.6 47.4
US
Parker-Hannifin Corp
NYSE:PH
83.1B USD 4.2 28.7 18.1 22.2
US
Illinois Tool Works Inc
NYSE:ITW
76.5B USD 4.8 22.1 17.8 19.5
SE
Atlas Copco AB
STO:ATCO A
822.1B SEK 4.7 28.6 18.3 22.5
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
7.5T JPY 1.5 31.6 14.7 21.5
US
Otis Worldwide Corp
NYSE:OTIS
37.3B USD 2.6 22.9 18.9 20.6
US
Ingersoll Rand Inc
NYSE:IR
37B USD 5.2 44.2 21.3 28.4
CH
Schindler Holding AG
SIX:SCHP
26.8B CHF 2.4 44 19.4 26.8
US
Xylem Inc
NYSE:XYL
28.6B USD 3.4 34.4 17.2 25.5
US
Dover Corp
NYSE:DOV
25.9B USD 3.1 16.6 16.6 20.5
US
Fortive Corp
NYSE:FTV
25.8B USD 4.2 29 16.7 24.2
P/E Multiple
Earnings Growth P/E to Growth
IN
KSB Ltd
NSE:KSB
Average P/E: 32.6
56.7
98%
0.6
US
Parker-Hannifin Corp
NYSE:PH
28.7
50%
0.6
US
Illinois Tool Works Inc
NYSE:ITW
22.1
16%
1.3
SE
Atlas Copco AB
STO:ATCO A
28.6
23%
1.3
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
31.6
63%
0.5
US
Otis Worldwide Corp
NYSE:OTIS
22.9
31%
0.7
US
Ingersoll Rand Inc
NYSE:IR
44.2
108%
0.4
CH
Schindler Holding AG
SIX:SCHP
44
75%
0.6
US
Xylem Inc
NYSE:XYL
34.4
113%
0.3
US
Dover Corp
NYSE:DOV
16.6
35%
0.5
US
Fortive Corp
NYSE:FTV
29
84%
0.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
KSB Ltd
NSE:KSB
Average EV/EBITDA: 19.9
39.6
69%
0.6
US
Parker-Hannifin Corp
NYSE:PH
18.1
28%
0.7
US
Illinois Tool Works Inc
NYSE:ITW
17.8
15%
1.2
SE
Atlas Copco AB
STO:ATCO A
18.3
16%
1.1
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
14.7
64%
0.2
US
Otis Worldwide Corp
NYSE:OTIS
18.9
21%
0.9
US
Ingersoll Rand Inc
NYSE:IR
21.3
43%
0.5
CH
Schindler Holding AG
SIX:SCHP
19.4
43%
0.5
US
Xylem Inc
NYSE:XYL
17.2
74%
0.2
US
Dover Corp
NYSE:DOV
16.6
16%
1
US
Fortive Corp
NYSE:FTV
16.7
30%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
KSB Ltd
NSE:KSB
Average EV/EBIT: 25.4
47.4
118%
0.4
US
Parker-Hannifin Corp
NYSE:PH
22.2
36%
0.6
US
Illinois Tool Works Inc
NYSE:ITW
19.5
15%
1.3
SE
Atlas Copco AB
STO:ATCO A
22.5
18%
1.3
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
21.5
N/A N/A
US
Otis Worldwide Corp
NYSE:OTIS
20.6
21%
1
US
Ingersoll Rand Inc
NYSE:IR
28.4
72%
0.4
CH
Schindler Holding AG
SIX:SCHP
26.8
62%
0.4
US
Xylem Inc
NYSE:XYL
25.5
108%
0.2
US
Dover Corp
NYSE:DOV
20.5
22%
0.9
US
Fortive Corp
NYSE:FTV
24.2
46%
0.5

See Also

Discover More
Back to Top