Waterbase Ltd
NSE:WATERBASE

Watchlist Manager
Waterbase Ltd Logo
Waterbase Ltd
NSE:WATERBASE
Watchlist
Price: 74.9 INR Market Closed
Market Cap: 3.1B INR

Relative Value

There is not enough data to reliably calculate the relative value of WATERBASE.

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.

WATERBASE Relative Value
Base Case
Not Available
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
vs Industry
Median 3Y
0.9
Median 5Y
0.9
Industry
1
vs History
vs Industry
Median 3Y
-97.8
Median 5Y
-97.8
Industry
16.1
vs History
vs Industry
Median 3Y
-8.5
Median 5Y
-8.5
Industry
10
vs History
vs Industry
Median 3Y
-11.7
Median 5Y
-11.7
Industry
17.3
vs History
vs Industry
Median 3Y
1.7
Median 5Y
1.7
Industry
1.5
vs History
vs Industry
Median 3Y
1
Median 5Y
1
Industry
1.1
vs History
vs Industry
Median 3Y
3.7
Median 5Y
3.9
Industry
4.8
vs History
vs Industry
Median 3Y
68
Median 5Y
68
Industry
10.1
vs History
vs Industry
Median 3Y
-74.5
Median 5Y
-74.5
Industry
13.3
vs History
vs Industry
Median 3Y
-8.7
Median 5Y
-8.7
Industry
11.5
vs History
vs Industry
Median 3Y
-5.9
Median 5Y
-5.9
Industry
16.1
vs History
vs Industry
Median 3Y
1.5
Median 5Y
1.5
Industry
1.1

Multiples Across Competitors

WATERBASE Competitors Multiples
Waterbase 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
Waterbase Ltd
NSE:WATERBASE
3.1B INR 0.9 -97.8 68 -74.5
JP
Goyo Foods Industry Co Ltd
TSE:2230
53.2T JPY 23 895.9 540 752.8 186 542.5 318 284.3
CH
Nestle SA
SIX:NESN
193.4B CHF 2.1 18.8 12.6 15.7
US
Mondelez International Inc
NASDAQ:MDLZ
73.9B USD 2 20.9 16.2 21.2
FR
Danone SA
PAR:BN
49.5B EUR 1.8 26.9 11.6 15.6
ZA
Tiger Brands Ltd
JSE:TBS
53.1B Zac 0 0 0 0
US
Hershey Co
NYSE:HSY
40.5B USD 3.5 29.8 17.8 22.3
CN
Muyuan Foods Co Ltd
SZSE:002714
263.9B CNY 1.7 11.9 12.2 12.2
ZA
Avi Ltd
JSE:AVI
36.4B Zac 0 0 0 0
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
26.3B CHF 4.7 40.9 23.9 32.5
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
220B CNY 7.8 32.1 29.3 29.3
P/E Multiple
Earnings Growth PEG
IN
Waterbase Ltd
NSE:WATERBASE
Average P/E: 67 616.8
Negative Multiple: -97.8
N/A N/A
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
540 752.8
N/A N/A
CH
Nestle SA
SIX:NESN
18.8
5%
3.8
US
Mondelez International Inc
NASDAQ:MDLZ
20.9
-1%
N/A
FR
Danone SA
PAR:BN
26.9
13%
2.1
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
5%
N/A
US
Hershey Co
NYSE:HSY
29.8
-9%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
11.9
25%
0.5
ZA
A
Avi Ltd
JSE:AVI
Not Available
9%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
40.9
9%
4.5
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
32.1
9%
3.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
Waterbase Ltd
NSE:WATERBASE
Average EV/EBITDA: 20 748.2
68
N/A N/A
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
12.6
1%
12.6
US
Mondelez International Inc
NASDAQ:MDLZ
16.2
-2%
N/A
FR
Danone SA
PAR:BN
11.6
5%
2.3
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
11%
N/A
US
Hershey Co
NYSE:HSY
17.8
-4%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
12.2
31%
0.4
ZA
A
Avi Ltd
JSE:AVI
Not Available
7%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
23.9
8%
3
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
29.3
16%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
Waterbase Ltd
NSE:WATERBASE
Average EV/EBIT: 39 804.1
Negative Multiple: -74.5
N/A N/A
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
15.7
0%
N/A
US
Mondelez International Inc
NASDAQ:MDLZ
21.2
-3%
N/A
FR
Danone SA
PAR:BN
15.6
6%
2.6
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
12%
N/A
US
Hershey Co
NYSE:HSY
22.3
-6%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
12.2
20%
0.6
ZA
A
Avi Ltd
JSE:AVI
Not Available
8%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
32.5
8%
4.1
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
29.3
11%
2.7