P

Prudent Corporate Advisory Services Ltd
NSE:PRUDENT

Watchlist Manager
Prudent Corporate Advisory Services Ltd
NSE:PRUDENT
Watchlist
Price: 2 766.7 INR 1.9% Market Closed
Market Cap: 114.6B INR
Have any thoughts about
Prudent Corporate Advisory Services Ltd?
Write Note

Relative Value

The Relative Value of one PRUDENT stock under the Base Case scenario is 2 311.7 INR. Compared to the current market price of 2 766.7 INR, Prudent Corporate Advisory Services Ltd is Overvalued by 16%.

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.

PRUDENT Relative Value
Base Case
2 311.7 INR
Overvaluation 16%
Relative Value
Price
P
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
14
vs Industry
Median 3Y
7.6
Median 5Y
7.6
Industry
3.1
Forward
9.8
vs History
14
vs Industry
Median 3Y
40.2
Median 5Y
40.2
Industry
15.3
Forward
52.8
vs History
5
vs Industry
Median 3Y
32
Median 5Y
32
Industry
10.2
vs History
5
vs Industry
Median 3Y
35.1
Median 5Y
35.1
Industry
12.8
vs History
8
vs Industry
Median 3Y
13.7
Median 5Y
13.7
Industry
1.3
vs History
14
vs Industry
Median 3Y
7.5
Median 5Y
7.5
Industry
4.8
Forward
9.7
vs History
14
vs Industry
Median 3Y
16.1
Median 5Y
16.1
Industry
7
vs History
14
vs Industry
Median 3Y
27.2
Median 5Y
27.2
Industry
14.1
Forward
38.7
vs History
14
vs Industry
Median 3Y
31.1
Median 5Y
31.1
Industry
14.6
Forward
78.2
vs History
5
vs Industry
Median 3Y
31.8
Median 5Y
31.8
Industry
12.3
vs History
5
vs Industry
Median 3Y
32.3
Median 5Y
32.3
Industry
13.4
vs History
11
vs Industry
Median 3Y
13.5
Median 5Y
13.5
Industry
1

Multiples Across Competitors

PRUDENT Competitors Multiples
Prudent Corporate Advisory Services 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
Prudent Corporate Advisory Services Ltd
NSE:PRUDENT
114.6B INR 14.8 81.7 58.7 67.6
US
Blackstone Inc
NYSE:BX
211B USD 18.5 94.9 38.8 39.1
US
BlackRock Inc
NYSE:BLK
145.9B USD 7.5 24 18.8 19.9
US
KKR & Co Inc
NYSE:KKR
131.6B USD 5.5 44 169.5 169.5
CA
Brookfield Corp
NYSE:BN
88.1B USD 1 119.4 10 14.4
LU
Reinet Investments SCA
JSE:RNI
61.4B Zac 0 0 0 0
ZA
Ninety One Ltd
JSE:NY1
60.6B Zac 0 0 0 0
MU
African Rainbow Capital Investments Ltd
JSE:AIL
58.9B Zac 0 0 0 0
US
Bank of New York Mellon Corp
NYSE:BK
56.7B USD 3.1 16.8 54.1 0
US
Ameriprise Financial Inc
NYSE:AMP
52B USD 3 19.2 18 18
UK
3i Group PLC
LSE:III
35.6B GBP 8.9 9.3 9.5 9.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
P
Prudent Corporate Advisory Services Ltd
NSE:PRUDENT
Average EV/EBITDA: 47.2
58.7
35%
1.7
US
Blackstone Inc
NYSE:BX
38.8
49%
0.8
US
BlackRock Inc
NYSE:BLK
18.8
20%
0.9
US
KKR & Co Inc
NYSE:KKR
169.5
61%
2.8
CA
Brookfield Corp
NYSE:BN
10
-24%
N/A
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
MU
A
African Rainbow Capital Investments Ltd
JSE:AIL
Not Available N/A N/A
US
Bank of New York Mellon Corp
NYSE:BK
54.1
N/A N/A
US
Ameriprise Financial Inc
NYSE:AMP
18
12%
1.5
UK
3i Group PLC
LSE:III
9.5
13%
0.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
P
Prudent Corporate Advisory Services Ltd
NSE:PRUDENT
Average EV/EBIT: 48.3
67.6
N/A N/A
US
Blackstone Inc
NYSE:BX
39.1
46%
0.8
US
BlackRock Inc
NYSE:BLK
19.9
20%
1
US
KKR & Co Inc
NYSE:KKR
169.5
48%
3.5
CA
Brookfield Corp
NYSE:BN
14.4
-40%
N/A
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
MU
A
African Rainbow Capital Investments Ltd
JSE:AIL
Not Available N/A N/A
US
Bank of New York Mellon Corp
NYSE:BK
Not Available N/A N/A
US
Ameriprise Financial Inc
NYSE:AMP
18
6%
3
UK
3i Group PLC
LSE:III
9.5
18%
0.5