Fsn E-Commerce Ventures Ltd
NSE:NYKAA

Watchlist Manager
Fsn E-Commerce Ventures Ltd Logo
Fsn E-Commerce Ventures Ltd
NSE:NYKAA
Watchlist
Price: 159.56 INR -1.47%
Market Cap: 456.1B INR
Have any thoughts about
Fsn E-Commerce Ventures Ltd?
Write Note

Relative Value

The Relative Value of one NYKAA stock under the Base Case scenario is 77.05 INR. Compared to the current market price of 159.56 INR, Fsn E-Commerce Ventures Ltd is Overvalued by 52%.

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.

NYKAA Relative Value
Base Case
77.05 INR
Overvaluation 52%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
47
vs Industry
3
Median 3Y
8.1
Median 5Y
8.1
Industry
0.6
Forward
5.5
vs History
78
vs Industry
0
Median 3Y
1 593.8
Median 5Y
1 593.8
Industry
16.7
Forward
267.8
vs History
7
vs Industry
100
Median 3Y
-90.7
Median 5Y
-90.7
Industry
8
vs History
vs Industry
Median 3Y
-728.4
Median 5Y
-728.4
Industry
15.5
vs History
36
vs Industry
0
Median 3Y
38.1
Median 5Y
38.1
Industry
1.6
vs History
47
vs Industry
3
Median 3Y
8.1
Median 5Y
8.1
Industry
0.7
Forward
5.4
vs History
47
vs Industry
4
Median 3Y
18.3
Median 5Y
18.3
Industry
2.2
vs History
60
vs Industry
1
Median 3Y
159.8
Median 5Y
159.8
Industry
8.5
Forward
86.3
vs History
81
vs Industry
0
Median 3Y
460.8
Median 5Y
460.8
Industry
12.8
Forward
167.8
vs History
7
vs Industry
100
Median 3Y
-90.5
Median 5Y
-90.5
Industry
9.1
vs History
vs Industry
Median 3Y
-408.7
Median 5Y
-408.7
Industry
12.8
vs History
42
vs Industry
1
Median 3Y
19.4
Median 5Y
19.4
Industry
1.1

Multiples Across Competitors

NYKAA Competitors Multiples
Fsn E-Commerce Ventures 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
Fsn E-Commerce Ventures Ltd
NSE:NYKAA
460.1B INR 6.8 1 173.5 126.8 335.3
US
Amazon.com Inc
NASDAQ:AMZN
2.4T USD 3.9 48.3 21.4 39.5
ZA
Naspers Ltd
JSE:NPN
875.3B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
204.8B USD 1.6 17.4 11 11
CN
Pinduoduo Inc
NASDAQ:PDD
138.5B USD 2.7 9.3 6.7 6.7
CN
Meituan
HKEX:3690
965B HKD 3 40.2 34.8 34.8
NL
Prosus NV
AEX:PRX
95.1B EUR 18.1 15 -571.5 -571.5
AR
Mercadolibre Inc
NASDAQ:MELI
88B USD 4.6 61.2 32.4 42.2
UY
MercadoLibre Inc
BMV:MELIN
1.8T MXN 4.6 61 32.3 42
US
DoorDash Inc
NASDAQ:DASH
71.3B USD 7 -414.7 216.9 -272
CN
JD.Com Inc
HKEX:9618
408.5B HKD 0.3 11 6.7 6.7
P/E Multiple
Earnings Growth P/E to Growth
IN
Fsn E-Commerce Ventures Ltd
NSE:NYKAA
Average P/E: 159.7
1 173.5
1 563%
0.8
US
Amazon.com Inc
NASDAQ:AMZN
48.3
167%
0.3
ZA
N
Naspers Ltd
JSE:NPN
Not Available
82%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
17.4
146%
0.1
CN
Pinduoduo Inc
NASDAQ:PDD
9.3
168%
0.1
CN
Meituan
HKEX:3690
40.2
365%
0.1
NL
Prosus NV
AEX:PRX
15
50%
0.3
AR
Mercadolibre Inc
NASDAQ:MELI
61.2
223%
0.3
UY
MercadoLibre Inc
BMV:MELIN
61
217%
0.3
US
D
DoorDash Inc
NASDAQ:DASH
Negative Multiple: -414.7 N/A N/A
CN
JD.Com Inc
HKEX:9618
11
11%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
Fsn E-Commerce Ventures Ltd
NSE:NYKAA
Average EV/EBITDA: 54.3
126.8
234%
0.5
US
Amazon.com Inc
NASDAQ:AMZN
21.4
133%
0.2
ZA
N
Naspers Ltd
JSE:NPN
Not Available
1 697%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
11
40%
0.3
CN
Pinduoduo Inc
NASDAQ:PDD
6.7
227%
0
CN
Meituan
HKEX:3690
34.8
332%
0.1
NL
Prosus NV
AEX:PRX
Negative Multiple: -571.5 N/A N/A
AR
Mercadolibre Inc
NASDAQ:MELI
32.4
136%
0.2
UY
MercadoLibre Inc
BMV:MELIN
32.3
136%
0.2
US
D
DoorDash Inc
NASDAQ:DASH
216.9
N/A N/A
CN
JD.Com Inc
HKEX:9618
6.7
74%
0.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
Fsn E-Commerce Ventures Ltd
NSE:NYKAA
Average EV/EBIT: 64.8
335.3
572%
0.6
US
Amazon.com Inc
NASDAQ:AMZN
39.5
169%
0.2
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
11
41%
0.3
CN
Pinduoduo Inc
NASDAQ:PDD
6.7
207%
0
CN
Meituan
HKEX:3690
34.8
532%
0.1
NL
Prosus NV
AEX:PRX
Negative Multiple: -571.5 N/A N/A
AR
Mercadolibre Inc
NASDAQ:MELI
42.2
158%
0.3
UY
MercadoLibre Inc
BMV:MELIN
42
158%
0.3
US
D
DoorDash Inc
NASDAQ:DASH
Negative Multiple: -272 N/A N/A
CN
JD.Com Inc
HKEX:9618
6.7
83%
0.1

See Also

Discover More
Back to Top