Usha Martin Ltd
NSE:USHAMART

Watchlist Manager
Usha Martin Ltd Logo
Usha Martin Ltd
NSE:USHAMART
Watchlist
Price: 374.15 INR 0.34% Market Closed
Market Cap: 114B INR
Have any thoughts about
Usha Martin Ltd?
Write Note

Relative Value

The Relative Value of one USHAMART stock under the Base Case scenario is 404.54 INR. Compared to the current market price of 374.15 INR, Usha Martin Ltd is Undervalued by 8%.

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.

USHAMART Relative Value
Base Case
404.54 INR
Undervaluation 8%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
3
vs Industry
41
Median 3Y
2.2
Median 5Y
1.3
Industry
1.7
Forward
2.9
vs History
4
vs Industry
9
Median 3Y
20.2
Median 5Y
13.6
Industry
15.4
Forward
22.1
vs History
14
vs Industry
7
Median 3Y
25.9
Median 5Y
22
Industry
9.1
vs History
7
vs Industry
3
Median 3Y
96.4
Median 5Y
38.9
Industry
15
vs History
15
vs Industry
12
Median 3Y
3.5
Median 5Y
2.2
Industry
1.4
vs History
6
vs Industry
40
Median 3Y
2.2
Median 5Y
1.3
Industry
2.1
Forward
2.9
vs History
11
vs Industry
39
Median 3Y
5.6
Median 5Y
3.1
Industry
7.2
vs History
9
vs Industry
9
Median 3Y
13.6
Median 5Y
8.8
Industry
9.9
Forward
15.9
vs History
7
vs Industry
9
Median 3Y
15.6
Median 5Y
10.2
Industry
12.6
Forward
15.9
vs History
14
vs Industry
9
Median 3Y
26.2
Median 5Y
21.8
Industry
10.3
vs History
11
vs Industry
4
Median 3Y
67
Median 5Y
36.2
Industry
13
vs History
15
vs Industry
17
Median 3Y
2.7
Median 5Y
1.7
Industry
1.3

Multiples Across Competitors

USHAMART Competitors Multiples
Usha Martin 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
Usha Martin Ltd
NSE:USHAMART
114B INR 3.4 26.7 17.9 20.7
ZA
Kumba Iron Ore Ltd
JSE:KIO
103.3B Zac 0 0 0 0
BR
Vale SA
BOVESPA:VALE3
234.2B BRL 1.1 4.9 3.3 4
AU
Fortescue Metals Group Ltd
ASX:FMG
56.6B AUD 1.9 6.2 4.2 4.2
AU
Fortescue Ltd
XMUN:FVJ
33.8B EUR 1.9 6.2 4.2 4.2
US
Nucor Corp
NYSE:NUE
27.5B USD 0.7 8.2 4.6 5.8
IN
JSW Steel Ltd
NSE:JSWSTEEL
2.2T INR 1.3 45 11.9 18.4
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
155.3B CNY 0.5 16.4 15.7 15.7
IN
Tata Steel Ltd
NSE:TATASTEEL
1.8T INR 0.8 -42.6 9.4 16.1
JP
Nippon Steel Corp
TSE:5401
3.1T JPY 0.4 6.3 5.3 8.8
LU
ArcelorMittal SA
AEX:MT
18.2B EUR 0.3 -15.3 3.7 6.6
P/E Multiple
Earnings Growth P/E to Growth
IN
Usha Martin Ltd
NSE:USHAMART
Average P/E: 15
26.7
83%
0.3
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
-35%
N/A
BR
Vale SA
BOVESPA:VALE3
4.9
44%
0.1
AU
Fortescue Metals Group Ltd
ASX:FMG
6.2
-53%
N/A
AU
F
Fortescue Ltd
XMUN:FVJ
6.2
-53%
N/A
US
Nucor Corp
NYSE:NUE
8.2
-37%
N/A
IN
JSW Steel Ltd
NSE:JSWSTEEL
45
115%
0.4
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
16.4
17%
1
IN
Tata Steel Ltd
NSE:TATASTEEL
Negative Multiple: -42.6 N/A N/A
JP
Nippon Steel Corp
TSE:5401
6.3
19%
0.3
LU
ArcelorMittal SA
AEX:MT
Negative Multiple: -15.3
371%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
Usha Martin Ltd
NSE:USHAMART
Average EV/EBITDA: 8
17.9
77%
0.2
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
-20%
N/A
BR
Vale SA
BOVESPA:VALE3
3.3
17%
0.2
AU
Fortescue Metals Group Ltd
ASX:FMG
4.2
-24%
N/A
AU
F
Fortescue Ltd
XMUN:FVJ
4.2
-24%
N/A
US
Nucor Corp
NYSE:NUE
4.6
-21%
N/A
IN
JSW Steel Ltd
NSE:JSWSTEEL
11.9
53%
0.2
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
15.7
211%
0.1
IN
Tata Steel Ltd
NSE:TATASTEEL
9.4
93%
0.1
JP
Nippon Steel Corp
TSE:5401
5.3
30%
0.2
LU
ArcelorMittal SA
AEX:MT
3.7
11%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
Usha Martin Ltd
NSE:USHAMART
Average EV/EBIT: 10.4
20.7
93%
0.2
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
-40%
N/A
BR
Vale SA
BOVESPA:VALE3
4
-5%
N/A
AU
Fortescue Metals Group Ltd
ASX:FMG
4.2
-49%
N/A
AU
F
Fortescue Ltd
XMUN:FVJ
4.2
-49%
N/A
US
Nucor Corp
NYSE:NUE
5.8
-35%
N/A
IN
JSW Steel Ltd
NSE:JSWSTEEL
18.4
63%
0.3
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
15.7
39%
0.4
IN
Tata Steel Ltd
NSE:TATASTEEL
16.1
155%
0.1
JP
Nippon Steel Corp
TSE:5401
8.8
N/A N/A
LU
ArcelorMittal SA
AEX:MT
6.6
4%
1.6

See Also

Discover More
Back to Top