GMRINFRA Relative Valuation - GMR Infrastructure Ltd

Watchlist Manager

Watchlist

Price: 71.91 INR -2.39% Market Closed

Market Cap: ₹759.3B

Relative Value

The Relative Value of one GMRINFRA stock under the Base Case scenario is hidden INR. Compared to the current market price of 71.91 INR, GMR Infrastructure Ltd is hidden .

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.

What is Relative Valuation?

How is Relative Value calculated?

GMRINFRA Relative Value

Show

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
IN		GMR Infrastructure Ltd NSE:GMRINFRA	759.3B INR	5.5	-208.3	19.4	29.4
ES		Aena SME SA MAD:AENA	38.6B EUR	6.1	18.1	11.5	14.5
TH		Airports of Thailand PCL SET:AOT	721.4B THB	11	41.4	20.4	30.6
FR		Aeroports de Paris SA PAR:ADP	10.2B EUR	1.5	26.6	12.7	12.7
IN		GMR Airports Ltd NSE:GMRAIRPORT	990.3B INR	7.2	-271.7	23.5	35.7
CN		Shanghai International Airport Co Ltd SSE:600009	73B CNY	5.7	30.8	33.4	33.4
MX		Grupo Aeroportuario del Pacifico SAB de CV BMV:GAPB	174.4B MXN	4.2	18.1	9.7	11.7
MX		Grupo Aeroportuario del Sureste SAB de CV BMV:ASURB	173.4B MXN	4.7	16.6	8.8	10.5
CH		Flughafen Zuerich AG SIX:FHZN	7.5B CHF	5.6	22.4	12.4	20.2
NZ		Auckland International Airport Ltd NZX:AIA	14.5B NZD	13.9	34.6	32.1	32.1
DE	F	Fraport Frankfurt Airport Services Worldwide AG XMUN:FRA	7B EUR	1.6	14.9	11.2	18.3

				Revenue Growth	P/S to Growth
IN		GMR Infrastructure Ltd NSE:GMRINFRA	Average P/S: 6.1 5.5	23%	0.2
ES		Aena SME SA MAD:AENA	6.1	5%	1.2
TH		Airports of Thailand PCL SET:AOT	11	11%	1
FR		Aeroports de Paris SA PAR:ADP	1.5	5%	0.3
IN		GMR Airports Ltd NSE:GMRAIRPORT	7.2	23%	0.3
CN		Shanghai International Airport Co Ltd SSE:600009	5.7	7%	0.8
MX		Grupo Aeroportuario del Pacifico SAB de CV BMV:GAPB	4.2	9%	0.5
MX		Grupo Aeroportuario del Sureste SAB de CV BMV:ASURB	4.7	11%	0.4
CH		Flughafen Zuerich AG SIX:FHZN	5.6	4%	1.4
NZ		Auckland International Airport Ltd NZX:AIA	13.9	9%	1.5
DE	F	Fraport Frankfurt Airport Services Worldwide AG XMUN:FRA	1.6	3%	0.5

				Earnings Growth	PEG
IN		GMR Infrastructure Ltd NSE:GMRINFRA	Average P/E: 24.8 Negative Multiple: -208.3	N/A	N/A
ES		Aena SME SA MAD:AENA	18.1	4%	4.5
TH		Airports of Thailand PCL SET:AOT	41.4	22%	1.9
FR		Aeroports de Paris SA PAR:ADP	26.6	29%	0.9
IN		GMR Airports Ltd NSE:GMRAIRPORT	Negative Multiple: -271.7	N/A	N/A
CN		Shanghai International Airport Co Ltd SSE:600009	30.8	20%	1.5
MX		Grupo Aeroportuario del Pacifico SAB de CV BMV:GAPB	18.1	17%	1.1
MX		Grupo Aeroportuario del Sureste SAB de CV BMV:ASURB	16.6	15%	1.1
CH		Flughafen Zuerich AG SIX:FHZN	22.4	0%	N/A
NZ		Auckland International Airport Ltd NZX:AIA	34.6	-4%	N/A
DE	F	Fraport Frankfurt Airport Services Worldwide AG XMUN:FRA	14.9	-3%	N/A

				EBITDA Growth	EV/EBITDA to Growth
IN		GMR Infrastructure Ltd NSE:GMRINFRA	Average EV/EBITDA: 17.7 19.4	29%	0.7
ES		Aena SME SA MAD:AENA	11.5	6%	1.9
TH		Airports of Thailand PCL SET:AOT	20.4	15%	1.4
FR		Aeroports de Paris SA PAR:ADP	12.7	26%	0.5
IN		GMR Airports Ltd NSE:GMRAIRPORT	23.5	29%	0.8
CN		Shanghai International Airport Co Ltd SSE:600009	33.4	60%	0.6
MX		Grupo Aeroportuario del Pacifico SAB de CV BMV:GAPB	9.7	18%	0.5
MX		Grupo Aeroportuario del Sureste SAB de CV BMV:ASURB	8.8	16%	0.6
CH		Flughafen Zuerich AG SIX:FHZN	12.4	5%	2.5
NZ		Auckland International Airport Ltd NZX:AIA	32.1	24%	1.3
DE	F	Fraport Frankfurt Airport Services Worldwide AG XMUN:FRA	11.2	8%	1.4

				EBIT Growth	EV/EBIT to Growth
IN		GMR Infrastructure Ltd NSE:GMRINFRA	Average EV/EBIT: 22.7 29.4	52%	0.6
ES		Aena SME SA MAD:AENA	14.5	5%	2.9
TH		Airports of Thailand PCL SET:AOT	30.6	19%	1.6
FR		Aeroports de Paris SA PAR:ADP	12.7	8%	1.6
IN		GMR Airports Ltd NSE:GMRAIRPORT	35.7	52%	0.7
CN		Shanghai International Airport Co Ltd SSE:600009	33.4	35%	1
MX		Grupo Aeroportuario del Pacifico SAB de CV BMV:GAPB	11.7	21%	0.6
MX		Grupo Aeroportuario del Sureste SAB de CV BMV:ASURB	10.5	16%	0.7
CH		Flughafen Zuerich AG SIX:FHZN	20.2	3%	6.7
NZ		Auckland International Airport Ltd NZX:AIA	32.1	8%	4
DE	F	Fraport Frankfurt Airport Services Worldwide AG XMUN:FRA	18.3	7%	2.6

GMR Infrastructure Ltd
NSE:GMRINFRA

Relative Value

Valuation Multiples

Multiples Across Competitors

GMRINFRA Competitors Multiples
GMR Infrastructure Ltd Competitors

See Also

Company

Help

Tools

Stocks

GMR Infrastructure Ltd NSE:GMRINFRA

Relative Value

Valuation Multiples

Multiples Across Competitors

GMRINFRA Competitors Multiples GMR Infrastructure Ltd Competitors

See Also

Company

Help

Tools

Stocks

GMR Infrastructure Ltd
NSE:GMRINFRA

GMRINFRA Competitors Multiples
GMR Infrastructure Ltd Competitors