Nilkamal Ltd
NSE:NILKAMAL

Watchlist Manager
Nilkamal Ltd Logo
Nilkamal Ltd
NSE:NILKAMAL
Watchlist
Price: 1 909.05 INR 0.92%
Market Cap: 28.5B INR
Have any thoughts about
Nilkamal Ltd?
Write Note

Relative Value

The Relative Value of one NILKAMAL stock under the Base Case scenario is 2 887.93 INR. Compared to the current market price of 1 909.05 INR, Nilkamal Ltd is Undervalued by 34%.

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.

NILKAMAL Relative Value
Base Case
2 887.93 INR
Undervaluation 34%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
66
vs Industry
40
Median 3Y
1
Median 5Y
1
Industry
0.8
Forward
0.8
vs History
46
vs Industry
27
Median 3Y
26.3
Median 5Y
25.2
Industry
17.2
Forward
20.8
vs History
52
vs Industry
24
Median 3Y
16.9
Median 5Y
11.7
Industry
8.7
vs History
7
vs Industry
20
Median 3Y
-17.3
Median 5Y
6.7
Industry
16
vs History
61
vs Industry
24
Median 3Y
2.4
Median 5Y
2.3
Industry
1.3
vs History
55
vs Industry
46
Median 3Y
1.1
Median 5Y
1
Industry
1
Forward
0.8
vs History
63
vs Industry
72
Median 3Y
2.7
Median 5Y
2.6
Industry
4.6
vs History
55
vs Industry
33
Median 3Y
11.8
Median 5Y
11.2
Industry
9.3
Forward
9.2
vs History
47
vs Industry
29
Median 3Y
19.6
Median 5Y
18.5
Industry
13.2
Forward
15.7
vs History
52
vs Industry
28
Median 3Y
18.2
Median 5Y
12.7
Industry
10.3
vs History
0
vs Industry
14
Median 3Y
-19
Median 5Y
4.9
Industry
15.1
vs History
63
vs Industry
22
Median 3Y
1.9
Median 5Y
1.8
Industry
1

Multiples Across Competitors

NILKAMAL Competitors Multiples
Nilkamal 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
Nilkamal Ltd
NSE:NILKAMAL
28.5B INR 0.9 24.6 10.8 18.2
US
Ball Corp
NYSE:BALL
16.7B USD 1.4 4 10.9 16.3
US
Aptargroup Inc
NYSE:ATR
10.5B USD 2.9 31.3 14.8 22.7
US
Crown Holdings Inc
NYSE:CCK
9.9B USD 0.8 101.4 7.8 10.4
CA
CCL Industries Inc
TSX:CCL.B
13.1B CAD 1.8 18.6 10 14
US
Berry Global Group Inc
NYSE:BERY
7.4B USD 0.6 14.3 7 12.2
US
Silgan Holdings Inc
NYSE:SLGN
5.6B USD 1 18.8 9.2 13.4
SA
National Company for Glass Industries SJSC
SAU:2150
14.6B SAR 100.5 437.8 306.8 1 025.7
ZA
Nampak Ltd
JSE:NPK
3.2B Zac 0 0 0 0
ES
Vidrala SA
MAD:VID
3.1B EUR 2 13.9 8.5 11.6
US
Greif Inc
NYSE:GEF
2.8B USD 0.5 10.9 7.6 12.1
P/E Multiple
Earnings Growth P/E to Growth
IN
Nilkamal Ltd
NSE:NILKAMAL
Average P/E: 67.6
24.6
55%
0.5
US
B
Ball Corp
NYSE:BALL
4
70%
0.1
US
Aptargroup Inc
NYSE:ATR
31.3
55%
0.6
US
Crown Holdings Inc
NYSE:CCK
101.4
105%
1
CA
C
CCL Industries Inc
TSX:CCL.B
18.6
71%
0.3
US
Berry Global Group Inc
NYSE:BERY
14.3
62%
0.2
US
S
Silgan Holdings Inc
NYSE:SLGN
18.8
52%
0.4
SA
National Company for Glass Industries SJSC
SAU:2150
437.8
N/A N/A
ZA
N
Nampak Ltd
JSE:NPK
Not Available N/A N/A
ES
Vidrala SA
MAD:VID
13.9
20%
0.7
US
Greif Inc
NYSE:GEF
10.9
10%
1.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
Nilkamal Ltd
NSE:NILKAMAL
Average EV/EBITDA: 39.3
10.8
56%
0.2
US
B
Ball Corp
NYSE:BALL
10.9
4%
3.1
US
Aptargroup Inc
NYSE:ATR
14.8
29%
0.5
US
Crown Holdings Inc
NYSE:CCK
7.8
11%
0.7
CA
C
CCL Industries Inc
TSX:CCL.B
10
26%
0.4
US
Berry Global Group Inc
NYSE:BERY
7
-1%
N/A
US
S
Silgan Holdings Inc
NYSE:SLGN
9.2
27%
0.3
SA
National Company for Glass Industries SJSC
SAU:2150
306.8
N/A N/A
ZA
N
Nampak Ltd
JSE:NPK
Not Available
148%
N/A
ES
Vidrala SA
MAD:VID
8.5
22%
0.4
US
Greif Inc
NYSE:GEF
7.6
36%
0.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
Nilkamal Ltd
NSE:NILKAMAL
Average EV/EBIT: 115.7
18.2
N/A N/A
US
B
Ball Corp
NYSE:BALL
16.3
16%
1
US
Aptargroup Inc
NYSE:ATR
22.7
36%
0.6
US
Crown Holdings Inc
NYSE:CCK
10.4
25%
0.4
CA
C
CCL Industries Inc
TSX:CCL.B
14
37%
0.4
US
Berry Global Group Inc
NYSE:BERY
12.2
7%
1.7
US
S
Silgan Holdings Inc
NYSE:SLGN
13.4
32%
0.4
SA
National Company for Glass Industries SJSC
SAU:2150
1 025.7
N/A N/A
ZA
N
Nampak Ltd
JSE:NPK
Not Available
354%
N/A
ES
Vidrala SA
MAD:VID
11.6
23%
0.5
US
Greif Inc
NYSE:GEF
12.1
N/A N/A

See Also

Discover More
Back to Top