Zomato Ltd
NSE:ZOMATO

Watchlist Manager
Zomato Ltd Logo
Zomato Ltd
NSE:ZOMATO
Watchlist
Price: 269.66 INR 4.36%
Market Cap: 2.4T INR
Have any thoughts about
Zomato Ltd?
Write Note

Relative Value

The Relative Value of one ZOMATO stock under the Base Case scenario is 70 INR. Compared to the current market price of 269.66 INR, Zomato Ltd is Overvalued by 74%.

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.

ZOMATO Relative Value
Base Case
70 INR
Overvaluation 74%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
21
vs Industry
1
Median 3Y
11.2
Median 5Y
10.3
Industry
0.6
Forward
11.7
vs History
14
vs Industry
0
Median 3Y
-55.5
Median 5Y
-56.2
Industry
16.8
Forward
241.3
vs History
7
vs Industry
0
Median 3Y
-88.2
Median 5Y
-90.6
Industry
7.8
vs History
2
vs Industry
0
Median 3Y
-70.8
Median 5Y
-73.6
Industry
15.3
vs History
7
vs Industry
5
Median 3Y
4.3
Median 5Y
4.3
Industry
1.6
vs History
16
vs Industry
1
Median 3Y
10.8
Median 5Y
9.8
Industry
0.7
Forward
11.6
vs History
14
vs Industry
4
Median 3Y
13.1
Median 5Y
12.7
Industry
2.3
vs History
16
vs Industry
0
Median 3Y
-28.5
Median 5Y
-30.9
Industry
8.6
Forward
205
vs History
vs Industry
Median 3Y
-48.9
Median 5Y
-56
Industry
13
Forward
465.1
vs History
7
vs Industry
1
Median 3Y
-76.3
Median 5Y
-80.1
Industry
8.9
vs History
2
vs Industry
0
Median 3Y
-67.7
Median 5Y
-72.5
Industry
12.2
vs History
11
vs Industry
3
Median 3Y
5.7
Median 5Y
5.7
Industry
1.1

Multiples Across Competitors

ZOMATO Competitors Multiples
Zomato 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
Zomato Ltd
NSE:ZOMATO
2.3T INR 14.8 316.4 430.3 -4 076.8
US
Amazon.com Inc
NASDAQ:AMZN
2.2T USD 3.6 44.6 19.8 36.4
ZA
Naspers Ltd
JSE:NPN
847.7B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
216.9B USD 1.6 22.5 12.1 12.1
CN
Pinduoduo Inc
NASDAQ:PDD
156B USD 3.3 11.4 8.7 8.7
CN
Meituan
HKEX:3690
935.8B HKD 2.8 38.6 33.2 33.2
NL
Prosus NV
AEX:PRX
93.1B EUR 17.9 14.8 -566.4 -566.4
UY
MercadoLibre Inc
BMV:MELIN
1.9T MXN 5 66.1 35.1 45.6
AR
Mercadolibre Inc
NASDAQ:MELI
94.7B USD 5 65.9 35 45.5
US
DoorDash Inc
NASDAQ:DASH
72.2B USD 7.1 -419.5 219.6 -275.4
CN
JD.Com Inc
HKEX:9618
390.6B HKD 0.3 11.7 6.4 6.4
P/E Multiple
Earnings Growth
IN
Zomato Ltd
NSE:ZOMATO
Average P/E: 65.8
316.4
992%
US
Amazon.com Inc
NASDAQ:AMZN
44.6
165%
ZA
N
Naspers Ltd
JSE:NPN
Not Available
79%
CN
Alibaba Group Holding Ltd
NYSE:BABA
22.5
145%
CN
Pinduoduo Inc
NASDAQ:PDD
11.4
185%
CN
Meituan
HKEX:3690
38.6
320%
NL
Prosus NV
AEX:PRX
14.8
57%
UY
MercadoLibre Inc
BMV:MELIN
66.1
239%
AR
Mercadolibre Inc
NASDAQ:MELI
65.9
246%
US
D
DoorDash Inc
NASDAQ:DASH
Negative Multiple: -419.5 N/A
CN
JD.Com Inc
HKEX:9618
11.7
11%
EV/EBITDA Multiple
EBITDA Growth
IN
Zomato Ltd
NSE:ZOMATO
Average EV/EBITDA: 88.9
430.3
10 483%
US
Amazon.com Inc
NASDAQ:AMZN
19.8
119%
ZA
N
Naspers Ltd
JSE:NPN
Not Available
1 672%
CN
Alibaba Group Holding Ltd
NYSE:BABA
12.1
44%
CN
Pinduoduo Inc
NASDAQ:PDD
8.7
226%
CN
Meituan
HKEX:3690
33.2
327%
NL
Prosus NV
AEX:PRX
Negative Multiple: -566.4 N/A
UY
MercadoLibre Inc
BMV:MELIN
35.1
152%
AR
Mercadolibre Inc
NASDAQ:MELI
35
152%
US
D
DoorDash Inc
NASDAQ:DASH
219.6
N/A
CN
JD.Com Inc
HKEX:9618
6.4
70%
EV/EBIT Multiple
EBIT Growth
IN
Zomato Ltd
NSE:ZOMATO
Average EV/EBIT: 26.9
Negative Multiple: -4 076.8
N/A
US
Amazon.com Inc
NASDAQ:AMZN
36.4
164%
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
12.1
53%
CN
Pinduoduo Inc
NASDAQ:PDD
8.7
236%
CN
Meituan
HKEX:3690
33.2
516%
NL
Prosus NV
AEX:PRX
Negative Multiple: -566.4 N/A
UY
MercadoLibre Inc
BMV:MELIN
45.6
178%
AR
Mercadolibre Inc
NASDAQ:MELI
45.5
178%
US
D
DoorDash Inc
NASDAQ:DASH
Negative Multiple: -275.4 N/A
CN
JD.Com Inc
HKEX:9618
6.4
84%

See Also

Discover More
Back to Top