Zomato Ltd
NSE:ZOMATO

Watchlist Manager
Zomato Ltd Logo
Zomato Ltd
NSE:ZOMATO
Watchlist
Price: 271.25 INR -0.71% Market Closed
Market Cap: 2.6T INR
Have any thoughts about
Zomato Ltd?
Write Note

Relative Value

The Relative Value of one ZOMATO stock under the Base Case scenario is 63.74 INR. Compared to the current market price of 271.25 INR, Zomato Ltd is Overvalued by 77%.

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
63.74 INR
Overvaluation 77%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
23
vs Industry
1
Median 3Y
11.2
Median 5Y
10.6
Industry
0.6
Forward
11.8
vs History
16
vs Industry
0
Median 3Y
-53.3
Median 5Y
-55.9
Industry
16.8
Forward
225.3
vs History
9
vs Industry
0
Median 3Y
-86.6
Median 5Y
-88.7
Industry
8.1
vs History
4
vs Industry
0
Median 3Y
-69.8
Median 5Y
-73
Industry
15.7
vs History
9
vs Industry
5
Median 3Y
4.3
Median 5Y
4.3
Industry
1.6
vs History
18
vs Industry
1
Median 3Y
10.8
Median 5Y
10.1
Industry
0.7
Forward
11.6
vs History
16
vs Industry
4
Median 3Y
13.1
Median 5Y
13
Industry
2.3
vs History
18
vs Industry
0
Median 3Y
-27.9
Median 5Y
-30.5
Industry
8.6
Forward
208.6
vs History
vs Industry
Median 3Y
-48.9
Median 5Y
-56.7
Industry
12.9
Forward
484.5
vs History
9
vs Industry
1
Median 3Y
-74.7
Median 5Y
-79.5
Industry
9.2
vs History
4
vs Industry
0
Median 3Y
-66.3
Median 5Y
-71.6
Industry
12.9
vs History
13
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
2.4T INR 14.9 318.3 432.9 -4 101.1
US
Amazon.com Inc
NASDAQ:AMZN
2.3T USD 3.8 46.8 20.8 38.2
ZA
Naspers Ltd
JSE:NPN
875.3B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
203.5B USD 1.5 17.3 10.9 10.9
CN
Pinduoduo Inc
NASDAQ:PDD
135.1B USD 2.7 9.1 6.5 6.5
CN
Meituan
HKEX:3690
962.5B HKD 3 40.1 34.7 34.7
NL
Prosus NV
AEX:PRX
95.4B EUR 18.2 15.1 -575.2 -575.2
UY
MercadoLibre Inc
BMV:MELIN
1.8T MXN 4.6 60.5 32.1 41.7
AR
Mercadolibre Inc
NASDAQ:MELI
86.7B USD 4.6 60.3 32 41.5
US
DoorDash Inc
NASDAQ:DASH
70.2B USD 6.9 -408.3 213.3 -267.5
CN
JD.Com Inc
HKEX:9618
394B HKD 0.3 10.6 6.4 6.4
P/S Multiple
Revenue Growth P/S to Growth
IN
Zomato Ltd
NSE:ZOMATO
Average P/S: 6
14.9
46%
0.3
US
Amazon.com Inc
NASDAQ:AMZN
3.8
12%
0.3
ZA
N
Naspers Ltd
JSE:NPN
Not Available
10%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
1.5
8%
0.2
CN
Pinduoduo Inc
NASDAQ:PDD
2.7
35%
0.1
CN
Meituan
HKEX:3690
3
17%
0.2
NL
Prosus NV
AEX:PRX
18.2
12%
1.5
UY
MercadoLibre Inc
BMV:MELIN
4.6
30%
0.2
AR
Mercadolibre Inc
NASDAQ:MELI
4.6
30%
0.2
US
D
DoorDash Inc
NASDAQ:DASH
6.9
20%
0.3
CN
JD.Com Inc
HKEX:9618
0.3
6%
0.1
P/E Multiple
Earnings Growth PEG
IN
Zomato Ltd
NSE:ZOMATO
Average P/E: 64.2
318.3
128%
2.5
US
Amazon.com Inc
NASDAQ:AMZN
46.8
39%
1.2
ZA
N
Naspers Ltd
JSE:NPN
Not Available
22%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
17.3
35%
0.5
CN
Pinduoduo Inc
NASDAQ:PDD
9.1
39%
0.2
CN
Meituan
HKEX:3690
40.1
67%
0.6
NL
Prosus NV
AEX:PRX
15.1
15%
1
UY
MercadoLibre Inc
BMV:MELIN
60.5
47%
1.3
AR
Mercadolibre Inc
NASDAQ:MELI
60.3
48%
1.3
US
D
DoorDash Inc
NASDAQ:DASH
Negative Multiple: -408.3 N/A N/A
CN
JD.Com Inc
HKEX:9618
10.6
4%
2.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
Zomato Ltd
NSE:ZOMATO
Average EV/EBITDA: 87.7
432.9
378%
1.1
US
Amazon.com Inc
NASDAQ:AMZN
20.8
33%
0.6
ZA
N
Naspers Ltd
JSE:NPN
Not Available
162%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
10.9
12%
0.9
CN
Pinduoduo Inc
NASDAQ:PDD
6.5
48%
0.1
CN
Meituan
HKEX:3690
34.7
63%
0.6
NL
Prosus NV
AEX:PRX
Negative Multiple: -575.2 N/A N/A
UY
MercadoLibre Inc
BMV:MELIN
32.1
33%
1
AR
Mercadolibre Inc
NASDAQ:MELI
32
33%
1
US
D
DoorDash Inc
NASDAQ:DASH
213.3
N/A N/A
CN
JD.Com Inc
HKEX:9618
6.4
20%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
Zomato Ltd
NSE:ZOMATO
Average EV/EBIT: 25.7
Negative Multiple: -4 101.1
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
38.2
39%
1
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
10.9
12%
0.9
CN
Pinduoduo Inc
NASDAQ:PDD
6.5
45%
0.1
CN
Meituan
HKEX:3690
34.7
85%
0.4
NL
Prosus NV
AEX:PRX
Negative Multiple: -575.2 N/A N/A
UY
MercadoLibre Inc
BMV:MELIN
41.7
37%
1.1
AR
Mercadolibre Inc
NASDAQ:MELI
41.5
37%
1.1
US
D
DoorDash Inc
NASDAQ:DASH
Negative Multiple: -267.5 N/A N/A
CN
JD.Com Inc
HKEX:9618
6.4
22%
0.3

See Also

Discover More
Back to Top