One 97 Communications Ltd
NSE:PAYTM

Watchlist Manager
One 97 Communications Ltd Logo
One 97 Communications Ltd
NSE:PAYTM
Watchlist
Price: 1 313.3 INR 2.47% Market Closed
Market Cap: 839.9B INR

Relative Value

The Relative Value of one PAYTM stock under the Base Case scenario is 842.23 INR. Compared to the current market price of 1 313.3 INR, One 97 Communications Ltd is Overvalued by 36%.

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.

PAYTM Relative Value
Base Case
842.23 INR
Overvaluation 36%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
5
vs Industry
18
Median 3Y
5.9
Median 5Y
6.3
Industry
2.4
Forward
9.5
vs History
vs Industry
Median 3Y
-37
Median 5Y
-24.2
Industry
22.3
Forward
107.8
vs History
1
vs Industry
13
Median 3Y
37.6
Median 5Y
-26.4
Industry
16
vs History
vs Industry
3
Median 3Y
-112.6
Median 5Y
-56.5
Industry
20.9
vs History
9
vs Industry
35
Median 3Y
3.4
Median 5Y
3.3
Industry
3
vs History
7
vs Industry
23
Median 3Y
4.8
Median 5Y
5
Industry
2.4
Forward
7.7
vs History
21
vs Industry
25
Median 3Y
8.2
Median 5Y
8.7
Industry
4.9
vs History
vs Industry
Median 3Y
-26.6
Median 5Y
-22.3
Industry
12.2
Forward
104.4
vs History
vs Industry
Median 3Y
-18.4
Median 5Y
-15.6
Industry
15.9
Forward
3 890.2
vs History
1
vs Industry
19
Median 3Y
25.1
Median 5Y
-18.6
Industry
14.7
vs History
vs Industry
7
Median 3Y
-90.4
Median 5Y
-45.6
Industry
17.4
vs History
11
vs Industry
18
Median 3Y
5.6
Median 5Y
5.4
Industry
2.4

Multiples Across Competitors

PAYTM Competitors Multiples
One 97 Communications 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
One 97 Communications Ltd
NSE:PAYTM
838.8B INR 10.9 -138.7 -696.5 -95.8
US
Visa Inc
NYSE:V
632B USD 15.8 31.8 22.8 23.8
US
Mastercard Inc
NYSE:MA
492.1B USD 15.6 34.5 25.4 26.9
US
Automatic Data Processing Inc
NASDAQ:ADP
104.7B USD 5 25.3 17.5 19.4
US
PayPal Holdings Inc
NASDAQ:PYPL
54.3B USD 1.7 11 7.5 8.7
NL
Adyen NV
AEX:ADYEN
43.9B EUR 17.8 44 28.5 31.8
US
Paychex Inc
NASDAQ:PAYX
39.6B USD 6.6 24.8 15.5 17.8
US
Fiserv Inc
NYSE:FI
34.3B USD 1.6 9.5 6.6 9.9
US
Fidelity National Information Services Inc
NYSE:FIS
33.2B USD 3.2 218.5 11.9 24.2
ES
Amadeus IT Group SA
MAD:AMS
26.7B EUR 4.1 19.8 12 15.3
US
Broadridge Financial Solutions Inc
NYSE:BR
25.8B USD 3.7 27.9 18 22.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
One 97 Communications Ltd
NSE:PAYTM
Average EV/EBITDA: 16.6
Negative Multiple: -696.5
N/A N/A
US
Visa Inc
NYSE:V
22.8
12%
1.9
US
Mastercard Inc
NYSE:MA
25.4
15%
1.7
US
Automatic Data Processing Inc
NASDAQ:ADP
17.5
7%
2.5
US
PayPal Holdings Inc
NASDAQ:PYPL
7.5
6%
1.3
NL
Adyen NV
AEX:ADYEN
28.5
28%
1
US
Paychex Inc
NASDAQ:PAYX
15.5
12%
1.3
US
Fiserv Inc
NYSE:FI
6.6
11%
0.6
US
Fidelity National Information Services Inc
NYSE:FIS
11.9
12%
1
ES
Amadeus IT Group SA
MAD:AMS
12
8%
1.5
US
Broadridge Financial Solutions Inc
NYSE:BR
18
9%
2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
One 97 Communications Ltd
NSE:PAYTM
Average EV/EBIT: 20.1
Negative Multiple: -95.8
N/A N/A
US
Visa Inc
NYSE:V
23.8
12%
2
US
Mastercard Inc
NYSE:MA
26.9
15%
1.8
US
Automatic Data Processing Inc
NASDAQ:ADP
19.4
8%
2.4
US
PayPal Holdings Inc
NASDAQ:PYPL
8.7
8%
1.1
NL
Adyen NV
AEX:ADYEN
31.8
28%
1.1
US
Paychex Inc
NASDAQ:PAYX
17.8
11%
1.6
US
Fiserv Inc
NYSE:FI
9.9
21%
0.5
US
Fidelity National Information Services Inc
NYSE:FIS
24.2
30%
0.8
ES
Amadeus IT Group SA
MAD:AMS
15.3
10%
1.5
US
Broadridge Financial Solutions Inc
NYSE:BR
22.8
14%
1.6