MSTC Ltd
NSE:MSTCLTD

Watchlist Manager
MSTC Ltd Logo
MSTC Ltd
NSE:MSTCLTD
Watchlist
Price: 691.7 INR -0.99% Market Closed
Market Cap: 48.7B INR
Have any thoughts about
MSTC Ltd?
Write Note

Relative Value

The Relative Value of one MSTCLTD stock under the Base Case scenario is 214.32 INR. Compared to the current market price of 691.7 INR, MSTC Ltd is Overvalued by 69%.

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.

MSTCLTD Relative Value
Base Case
214.32 INR
Overvaluation 69%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
11
vs Industry
6
Median 3Y
3.1
Median 5Y
2.4
Industry
0.7
vs History
20
vs Industry
18
Median 3Y
12.7
Median 5Y
12.8
Industry
14.4
vs History
3
vs Industry
17
Median 3Y
6.7
Median 5Y
3.7
Industry
7.9
vs History
vs Industry
21
Median 3Y
5
Median 5Y
3.5
Industry
15
vs History
17
vs Industry
6
Median 3Y
3.6
Median 5Y
3
Industry
1.1
vs History
15
vs Industry
9
Median 3Y
1.6
Median 5Y
1.3
Industry
0.9
vs History
15
vs Industry
30
Median 3Y
2.3
Median 5Y
1.8
Industry
4.2
vs History
26
vs Industry
10
Median 3Y
21.6
Median 5Y
6.9
Industry
8.9
vs History
22
vs Industry
11
Median 3Y
8.6
Median 5Y
6.8
Industry
11.6
vs History
3
vs Industry
26
Median 3Y
2.9
Median 5Y
2.6
Industry
8.8
vs History
vs Industry
24
Median 3Y
3.1
Median 5Y
2.3
Industry
10.2
vs History
17
vs Industry
7
Median 3Y
1.7
Median 5Y
1.2
Industry
0.9

Multiples Across Competitors

MSTCLTD Competitors Multiples
MSTC 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
MSTC Ltd
NSE:MSTCLTD
48.7B INR 9.3 22.5 33.8 40.3
JP
Itochu Corp
TSE:8001
11T JPY 0.8 13.2 11.4 18
JP
Mitsubishi Corp
TSE:8058
10T JPY 0.5 8.9 11.4 25.9
JP
Mitsui & Co Ltd
TSE:8031
9.4T JPY 0.7 9.3 13.6 21.5
US
WW Grainger Inc
XMUN:GWW
51.1B EUR 3.1 29.1 19.4 21.1
US
W W Grainger Inc
NYSE:GWW
52.9B USD 3.1 28.9 19.3 21
US
United Rentals Inc
NYSE:URI
47.8B USD 3.2 18.6 8.6 14.6
US
Fastenal Co
NASDAQ:FAST
43B USD 5.8 37.3 25.3 28.2
UK
Ferguson PLC
NYSE:FERG
35.5B USD 1.2 21.1 13.1 14.9
IN
Adani Enterprises Ltd
NSE:ADANIENT
2.7T INR 2.8 48.9 23.5 31.5
UK
Ashtead Group PLC
LSE:AHT
21.6B GBP 2.5 17.5 192.1 327.2
P/E Multiple
Earnings Growth P/E to Growth
IN
MSTC Ltd
NSE:MSTCLTD
Average P/E: 23.2
22.5
N/A N/A
JP
Itochu Corp
TSE:8001
13.2
24%
0.6
JP
Mitsubishi Corp
TSE:8058
8.9
0%
N/A
JP
Mitsui & Co Ltd
TSE:8031
9.3
-15%
N/A
US
W
WW Grainger Inc
XMUN:GWW
29.1
25%
1.2
US
W W Grainger Inc
NYSE:GWW
28.9
25%
1.2
US
United Rentals Inc
NYSE:URI
18.6
40%
0.5
US
Fastenal Co
NASDAQ:FAST
37.3
20%
1.9
UK
F
Ferguson PLC
NYSE:FERG
21.1
41%
0.5
IN
Adani Enterprises Ltd
NSE:ADANIENT
48.9
146%
0.3
UK
Ashtead Group PLC
LSE:AHT
17.5
41%
0.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
MSTC Ltd
NSE:MSTCLTD
Average EV/EBITDA: 33.8
33.8
N/A N/A
JP
Itochu Corp
TSE:8001
11.4
15%
0.8
JP
Mitsubishi Corp
TSE:8058
11.4
0%
N/A
JP
Mitsui & Co Ltd
TSE:8031
13.6
17%
0.8
US
W
WW Grainger Inc
XMUN:GWW
19.4
22%
0.9
US
W W Grainger Inc
NYSE:GWW
19.3
22%
0.9
US
United Rentals Inc
NYSE:URI
8.6
19%
0.4
US
Fastenal Co
NASDAQ:FAST
25.3
19%
1.3
UK
F
Ferguson PLC
NYSE:FERG
13.1
25%
0.5
IN
Adani Enterprises Ltd
NSE:ADANIENT
23.5
116%
0.2
UK
Ashtead Group PLC
LSE:AHT
192.1
11%
16.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
MSTC Ltd
NSE:MSTCLTD
Average EV/EBIT: 51.3
40.3
N/A N/A
JP
Itochu Corp
TSE:8001
18
N/A N/A
JP
Mitsubishi Corp
TSE:8058
25.9
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
21.5
N/A N/A
US
W
WW Grainger Inc
XMUN:GWW
21.1
20%
1.1
US
W W Grainger Inc
NYSE:GWW
21
20%
1.1
US
United Rentals Inc
NYSE:URI
14.6
24%
0.6
US
Fastenal Co
NASDAQ:FAST
28.2
21%
1.4
UK
F
Ferguson PLC
NYSE:FERG
14.9
31%
0.5
IN
Adani Enterprises Ltd
NSE:ADANIENT
31.5
122%
0.3
UK
Ashtead Group PLC
LSE:AHT
327.2
5%
65.7

See Also

Discover More
Back to Top