看來載入頁面時發生了錯誤.
我們的團隊已收到通知，但若此問題持續，請透過電郵支援widget工具聯絡我們。
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM EBITDA Multiple | 53.9x - 59.6x | 56.7x |
| Selected Fwd EBITDA Multiple | 31.2x - 34.5x | 32.8x |
| Fair Value | ₹813.26 - ₹888.90 | ₹851.08 |
| Upside | -39.2% - -33.6% | -36.4% |
| Benchmarks | Ticker | Full Ticker |
| Mazagon Dock Shipbuilders Limited | MAZDOCK | NSEI:MAZDOCK |
| CFF Fluid Control Limited | 543920 | BSE:543920 |
| Hindustan Aeronautics Limited | HAL | NSEI:HAL |
| Bharat Electronics Limited | BEL | NSEI:BEL |
| Garden Reach Shipbuilders & Engineers Limited | GRSE | NSEI:GRSE |
| Bharat Dynamics Limited | BDL | NSEI:BDL |
| - | - | - |
| Select LTM EBITDA Multiple | |||||||
| Benchmark Companies | |||||||
| MAZDOCK | 543920 | HAL | BEL | GRSE | BDL | ||
| NSEI:MAZDOCK | BSE:543920 | NSEI:HAL | NSEI:BEL | NSEI:GRSE | NSEI:BDL | ||
| Historical EBITDA Growth | |||||||
| 5Y CAGR | 40.4% | NM- | 18.1% | 11.5% | 42.6% | -2.8% | |
| 3Y CAGR | 83.5% | 123.0% | 25.7% | 15.9% | 51.6% | 16.2% | |
| Latest Twelve Months | 128.8% | 37.9% | 46.9% | 38.6% | 77.1% | 18.5% | |
| Historical EBITDA Profit Margin | |||||||
| 5 Year Average Margin | 9.9% | 26.0% | 20.6% | 23.2% | 6.1% | 20.5% | |
| Prior Fiscal Year | 10.2% | 26.1% | 19.6% | 23.1% | 5.9% | 16.3% | |
| Latest Fiscal Year | 14.8% | 28.9% | 27.3% | 25.2% | 6.6% | 22.5% | |
| Latest Twelve Months | 21.6% | 28.2% | 27.4% | 27.5% | 6.6% | 19.8% | |
| Current Trading Multiples | |||||||
| EV / LTM Revenue | 7.83x | 7.10x | 7.94x | 8.48x | 3.42x | 18.81x | |
| EV / LTM EBITDA | 36.3x | 25.2x | 29.0x | 30.8x | 51.6x | 95.0x | |
| EV / LTM EBIT | 37.3x | 29.5x | 32.7x | 33.0x | 59.5x | 107.9x | |
| Low | Mid | High | |||||
| Benchmark EV / LTM EBITDA | 25.2x | 30.8x | 51.6x | ||||
| Historical EV / LTM EBITDA | 2.1x | 14.0x | 69.9x | ||||
| Selected EV / LTM EBITDA | 53.9x | 56.7x | 59.6x | ||||
| (x) LTM EBITDA | 4,797 | 4,797 | 4,797 | ||||
| (=) Implied Enterprise Value | 258,444 | 272,047 | 285,649 | ||||
| (-) Non-shareholder Claims * | 34,705 | 34,705 | 34,705 | ||||
| (=) Equity Value | 293,149 | 306,751 | 320,354 | ||||
| (/) Shares Outstanding | 366.6 | 366.6 | 366.6 | ||||
| Implied Value Range | 799.72 | 836.83 | 873.94 | ||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | |||
| Implied Value Range (Trading Cur) | 799.72 | 836.83 | 873.94 | 1,337.85 | |||
| Upside / (Downside) | -40.2% | -37.4% | -34.7% | ||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | MAZDOCK | 543920 | HAL | BEL | GRSE | BDL | |
| Enterprise Value | 889,894 | 9,048 | 2,545,933 | 1,964,184 | 152,098 | 455,701 | |
| (+) Cash & Short Term Investments | 135,941 | 42 | 289,083 | 83,162 | 35,428 | 34,734 | |
| (+) Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Debt | (362) | (200) | (12) | (608) | (96) | (29) | |
| (-) Other Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 1,025,473 | 8,890 | 2,835,004 | 2,046,738 | 187,430 | 490,406 | |
| (/) Shares Outstanding | 403.4 | 19.5 | 668.8 | 7,309.8 | 114.6 | 366.6 | |
| Implied Stock Price | 2,542.20 | 456.50 | 4,239.10 | 280.00 | 1,636.20 | 1,337.85 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 2,542.20 | 456.50 | 4,239.10 | 280.00 | 1,636.20 | 1,337.85 | |
| Trading Currency | INR | INR | INR | INR | INR | INR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |