L

Landmark Cars Ltd
NSE:LANDMARK

Watchlist Manager
Landmark Cars Ltd
NSE:LANDMARK
Watchlist
Price: 608.6 INR 0.95%
Market Cap: 25.2B INR
Have any thoughts about
Landmark Cars Ltd?
Write Note

Relative Value

The Relative Value of one LANDMARK stock under the Base Case scenario is 1 234.45 INR. Compared to the current market price of 608.6 INR, Landmark Cars Ltd is Undervalued by 51%.

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.

LANDMARK Relative Value
Base Case
1 234.45 INR
Undervaluation 51%
Relative Value
Price
L
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
40
vs Industry
35
Median 3Y
0.7
Median 5Y
0.7
Industry
0.6
Forward
0.6
vs History
7
vs Industry
15
Median 3Y
48.7
Median 5Y
48.7
Industry
16.9
Forward
32.9
vs History
4
vs Industry
6
Median 3Y
0
Median 5Y
0
Industry
8
vs History
4
vs Industry
Median 3Y
0
Median 5Y
0
Industry
15.7
vs History
72
vs Industry
11
Median 3Y
5.8
Median 5Y
5.8
Industry
1.6
vs History
40
vs Industry
36
Median 3Y
0.8
Median 5Y
0.8
Industry
0.7
Forward
0.7
vs History
40
vs Industry
21
Median 3Y
4.1
Median 5Y
4.1
Industry
2.3
vs History
40
vs Industry
44
Median 3Y
12.3
Median 5Y
12.3
Industry
8.6
Forward
10.6
vs History
19
vs Industry
48
Median 3Y
22.6
Median 5Y
22.6
Industry
12.9
Forward
20.4
vs History
4
vs Industry
7
Median 3Y
0
Median 5Y
0
Industry
9.2
vs History
4
vs Industry
Median 3Y
0
Median 5Y
0
Industry
12.9
vs History
88
vs Industry
16
Median 3Y
2.3
Median 5Y
2.3
Industry
1.1

Multiples Across Competitors

LANDMARK Competitors Multiples
Landmark Cars 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
Landmark Cars Ltd
NSE:LANDMARK
25.2B INR 0.7 78.7 12.4 26
US
O'Reilly Automotive Inc
NASDAQ:ORLY
69.7B USD 4.2 29.2 20.4 23.2
US
Autozone Inc
NYSE:AZO
55.9B USD 3 21.2 15 17.2
US
Carvana Co
NYSE:CVNA
40.9B USD 3.3 2 403.2 54.1 86.2
ZA
Motus Holdings Ltd
JSE:MTH
20B Zac 0 0 0 0
US
Carmax Inc
NYSE:KMX
12.6B USD 0.5 27.4 68.3 188.2
TW
Hotai Motor Co Ltd
TWSE:2207
339.3B TWD 1.4 16.6 27.3 73.7
US
Penske Automotive Group Inc
NYSE:PAG
10.2B USD 0.3 11.7 11 12.3
ZA
Super Group Ltd
JSE:SPG
10.1B Zac 0 0 0 0
US
Murphy Usa Inc
NYSE:MUSA
10B USD 0.5 19.6 11.8 15.4
US
Lithia Motors Inc
NYSE:LAD
9.3B USD 0.3 11.6 12.2 14.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
L
Landmark Cars Ltd
NSE:LANDMARK
Average EV/EBITDA: 25.8
12.4
50%
0.2
US
O'Reilly Automotive Inc
NASDAQ:ORLY
20.4
6%
3.4
US
Autozone Inc
NYSE:AZO
15
5%
3
US
Carvana Co
NYSE:CVNA
54.1
96%
0.6
ZA
M
Motus Holdings Ltd
JSE:MTH
Not Available
21%
N/A
US
Carmax Inc
NYSE:KMX
68.3
36%
1.9
TW
Hotai Motor Co Ltd
TWSE:2207
27.3
25%
1.1
US
Penske Automotive Group Inc
NYSE:PAG
11
-1%
N/A
ZA
S
Super Group Ltd
JSE:SPG
Not Available
2%
N/A
US
Murphy Usa Inc
NYSE:MUSA
11.8
3%
3.9
US
Lithia Motors Inc
NYSE:LAD
12.2
3%
4.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
L
Landmark Cars Ltd
NSE:LANDMARK
Average EV/EBIT: 50.7
26
30%
0.9
US
O'Reilly Automotive Inc
NASDAQ:ORLY
23.2
6%
3.9
US
Autozone Inc
NYSE:AZO
17.2
5%
3.4
US
Carvana Co
NYSE:CVNA
86.2
N/A N/A
ZA
M
Motus Holdings Ltd
JSE:MTH
Not Available
7%
N/A
US
Carmax Inc
NYSE:KMX
188.2
61%
3.1
TW
Hotai Motor Co Ltd
TWSE:2207
73.7
40%
1.8
US
Penske Automotive Group Inc
NYSE:PAG
12.3
-2%
N/A
ZA
S
Super Group Ltd
JSE:SPG
Not Available
2%
N/A
US
Murphy Usa Inc
NYSE:MUSA
15.4
1%
15.4
US
Lithia Motors Inc
NYSE:LAD
14.4
4%
3.6