V

VRL Logistics Ltd
NSE:VRLLOG

Watchlist Manager
VRL Logistics Ltd
NSE:VRLLOG
Watchlist
Price: 513.95 INR 0.86% Market Closed
Market Cap: 45B INR
Have any thoughts about
VRL Logistics Ltd?
Write Note
Section:
 

Relative Value

The Relative Value of one VRLLOG stock under the Base Case scenario is 889.55 INR. Compared to the current market price of 513.95 INR, VRL Logistics Ltd is Undervalued by 42%.

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.

VRLLOG Relative Value
Base Case
889.55 INR
Undervaluation 42%
Relative Value
Price
V
Worst Case
Base Case
Best Case

Valuation Multiples

1.5
P/S
P/S
Price to Sales
1.5
vs History
49
vs Industry
25
Median 3Y
2
Median 5Y
1.7
Industry
0.9
Forward
1.4
More Details
65.8
P/E
P/E
Price to Earnings
65.8
vs History
7
vs Industry
3
Median 3Y
26.8
Median 5Y
25.7
Industry
15.2
Forward
35.2
More Details
10.6
P/OCF
P/OCF
Price to OCF
10.6
vs History
46
vs Industry
23
Median 3Y
13.5
Median 5Y
11.5
Industry
7.6
More Details
103.4
P/FCFE
P/FCFE
Price to FCFE
103.4
vs History
3
vs Industry
6
Median 3Y
32
Median 5Y
27.7
Industry
17.9
More Details
4.8
P/B
P/B
Price to Book Value
4.8
vs History
50
vs Industry
7
Median 3Y
6.5
Median 5Y
5.3
Industry
1.3
More Details
1.8
EV/S
EV/S
Enterprise Value to Sales
1.8
vs History
46
vs Industry
28
Median 3Y
2.1
Median 5Y
1.9
Industry
1.2
Forward
1.6
More Details
5.7
EV/GP
EV/GP
Enterprise Value to Gross Profit
5.7
vs History
28
vs Industry
38
Median 3Y
6.2
Median 5Y
5.4
Industry
5.4
More Details
14.4
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
14.4
vs History
15
vs Industry
20
Median 3Y
14.3
Median 5Y
12
Industry
7.9
Forward
10.5
More Details
35.3
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
35.3
vs History
17
vs Industry
11
Median 3Y
27
Median 5Y
24.3
Industry
14
Forward
20.9
More Details
12.5
EV/OCF
EV/OCF
Enterprise Value to OCF
12.5
vs History
41
vs Industry
26
Median 3Y
14.5
Median 5Y
13.2
Industry
9.9
More Details
38
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
38
vs History
12
vs Industry
13
Median 3Y
31.9
Median 5Y
19.8
Industry
17.6
More Details
2.4
EV/IC
EV/IC
Enterprise Value to IC
2.4
vs History
50
vs Industry
9
Median 3Y
3.4
Median 5Y
2.6
Industry
0.9
More Details

Multiples Across Competitors

VRLLOG Competitors Multiples
VRL Logistics Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
VRL Logistics Ltd
NSE:VRLLOG
45B INR 1.5 65.8 14.4 35.3
US
Uber Technologies Inc
NYSE:UBER
127B USD 3 28.9 35.3 44.7
US
Old Dominion Freight Line Inc
NASDAQ:ODFL
39B USD 6.5 30.8 19.8 23.9
CN
DiDi Global Inc
OTC:DIDIY
22.3B USD 0.8 161.8 -61.7 -61.7
SG
Grab Holdings Ltd
NASDAQ:GRAB
19.6B USD 7.2 -200.9 615 -114.1
US
J B Hunt Transport Services Inc
NASDAQ:JBHT
17.4B USD 1.4 30.3 11.6 22.1
US
XPO Logistics Inc
NYSE:XPO
15.4B USD 1.9 41.2 15.5 26
US
U-Haul Holding Co
NYSE:UHAL
13.8B USD 2.4 28.6 11.5 24.7
US
Amerco
F:AUK
13.2B EUR 2.4 28.7 11.5 24.7
US
Saia Inc
NASDAQ:SAIA
12.7B USD 3.9 33.4 18.7 26
CA
TFI International Inc
TSX:TFII
17.2B CAD 1.4 25 11.3 19.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
V
VRL Logistics Ltd
NSE:VRLLOG
Average EV/EBITDA: 76.5
14.4
18%
0.8
US
Uber Technologies Inc
NYSE:UBER
35.3
80%
0.4
US
Old Dominion Freight Line Inc
NASDAQ:ODFL
19.8
7%
2.8
CN
D
DiDi Global Inc
OTC:DIDIY
Negative Multiple: -61.7 N/A N/A
SG
Grab Holdings Ltd
NASDAQ:GRAB
615
N/A N/A
US
J B Hunt Transport Services Inc
NASDAQ:JBHT
11.6
6%
1.9
US
XPO Logistics Inc
NYSE:XPO
15.5
18%
0.9
US
U-Haul Holding Co
NYSE:UHAL
11.5
N/A N/A
US
A
Amerco
F:AUK
11.5
N/A N/A
US
Saia Inc
NASDAQ:SAIA
18.7
15%
1.2
CA
TFI International Inc
TSX:TFII
11.3
14%
0.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
V
VRL Logistics Ltd
NSE:VRLLOG
Average EV/EBIT: 27.4
35.3
28%
1.3
US
Uber Technologies Inc
NYSE:UBER
44.7
100%
0.4
US
Old Dominion Freight Line Inc
NASDAQ:ODFL
23.9
6%
4
CN
D
DiDi Global Inc
OTC:DIDIY
Negative Multiple: -61.7 N/A N/A
SG
Grab Holdings Ltd
NASDAQ:GRAB
Negative Multiple: -114.1 N/A N/A
US
J B Hunt Transport Services Inc
NASDAQ:JBHT
22.1
8%
2.8
US
XPO Logistics Inc
NYSE:XPO
26
25%
1
US
U-Haul Holding Co
NYSE:UHAL
24.7
N/A N/A
US
A
Amerco
F:AUK
24.7
N/A N/A
US
Saia Inc
NASDAQ:SAIA
26
15%
1.7
CA
TFI International Inc
TSX:TFII
19.3
15%
1.3

See Also

Summary
VRLLOG intrinsic value, competitors valuation, and company profile.
DCF Valuation
VRLLOG stock valuation using Discount Cash Flow valuation method.
Relative Valuation
VRLLOG stock valuation using valuation multiples.
Wall Street Estimates
VRLLOG price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
VRLLOG stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 211,400+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.