Sayfa yüklenirken bir hata oluştu.
Teknik ekibimiz bilgilendirildi, ancak sorunun devam etmesi durumunda lütfen e-posta destek widget ile bize ulaşın.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM EBITDA Multiple | 22,6x - 25,0x | 23,8x |
| Selected Fwd EBITDA Multiple | 4,0x - 4,5x | 4,3x |
| Fair Value | ₹344,87 - ₹380,76 | ₹362,82 |
| Upside | 61,3% - 78,1% | 69,7% |
| Benchmarks | Ticker | Full Ticker |
| Sify Technologies Limited | SIFY | NasdaqCM:SIFY |
| Steelman Telecom Limited | 543622 | BSE:543622 |
| Indus Towers Limited | INDUSTOWER | NSEI:INDUSTOWER |
| Quadrant Televentures Limited | 511116 | BSE:511116 |
| Vivo Collaboration Solutions Limited | VIVO | NSEI:VIVO |
| SAR Televenture Limited | SARTELE | NSEI:SARTELE |
| - | - | - |
| Select LTM EBITDA Multiple | |||||||
| Benchmark Companies | |||||||
| SIFY | 543622 | INDUSTOWER | 511116 | VIVO | SARTELE | ||
| NasdaqCM:SIFY | BSE:543622 | NSEI:INDUSTOWER | BSE:511116 | NSEI:VIVO | NSEI:SARTELE | ||
| Historical EBITDA Growth | |||||||
| 5Y CAGR | 11.2% | 10.1% | 40.8% | 12.8% | NM- | NM- | |
| 3Y CAGR | 2.8% | -7.8% | 12.4% | 21.7% | NM- | 345.0% | |
| Latest Twelve Months | 17.8% | -34.4% | 47.4% | 1.5% | -442.2% | 214.1% | |
| Historical EBITDA Profit Margin | |||||||
| 5 Year Average Margin | 17.7% | 3.7% | 43.9% | 7.3% | -2.2% | 14.6% | |
| Prior Fiscal Year | 16.8% | 3.4% | 43.6% | 12.0% | 3.0% | 14.2% | |
| Latest Fiscal Year | 16.8% | 2.1% | 61.0% | 13.9% | -41.7% | 15.8% | |
| Latest Twelve Months | 16.7% | 2.1% | 61.0% | 13.9% | -79.4% | 15.8% | |
| Current Trading Multiples | |||||||
| EV / LTM Revenue | 1.85x | 0.80x | 3.84x | 8.95x | 0.55x | 2.27x | |
| EV / LTM EBITDA | 11.0x | 38.0x | 6.3x | 64.3x | -0.7x | 14.4x | |
| EV / LTM EBIT | 34.2x | -17.4x | 8.0x | 162.4x | -0.7x | 17.5x | |
| Low | Mid | High | |||||
| Benchmark EV / LTM EBITDA | -0.7x | 11.0x | 64.3x | ||||
| Historical EV / LTM EBITDA | 14.4x | 20.1x | 25.9x | ||||
| Selected EV / LTM EBITDA | 22.6x | 23.8x | 25.0x | ||||
| (x) LTM EBITDA | 554 | 554 | 554 | ||||
| (=) Implied Enterprise Value | 12,509 | 13,168 | 13,826 | ||||
| (-) Non-shareholder Claims * | 143 | 143 | 143 | ||||
| (=) Equity Value | 12,652 | 13,310 | 13,969 | ||||
| (/) Shares Outstanding | 37.1 | 37.1 | 37.1 | ||||
| Implied Value Range | 340.63 | 358.36 | 376.09 | ||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | |||
| Implied Value Range (Trading Cur) | 340.63 | 358.36 | 376.09 | 213.85 | |||
| Upside / (Downside) | 59.3% | 67.6% | 75.9% | ||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | SIFY | 543622 | INDUSTOWER | 511116 | VIVO | SARTELE | |
| Enterprise Value | 75,497 | 1,854 | 1,107,841 | 21,139 | 22 | 7,800 | |
| (+) Cash & Short Term Investments | 6,304 | 144 | 33,422 | 33 | 107 | 227 | |
| (+) Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Debt | (39,510) | (853) | (211,558) | (20,946) | 0 | (85) | |
| (-) Other Liabilities | 0 | (3) | 0 | 0 | 0 | 0 | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 42,291 | 1,143 | 929,705 | 227 | 129 | 7,943 | |
| (/) Shares Outstanding | 72.4 | 9.7 | 2,694.0 | 612.3 | 2.0 | 37.1 | |
| Implied Stock Price | 584.53 | 118.10 | 345.10 | 0.37 | 64.00 | 213.85 | |
| FX Conversion Rate to Trading Currency | 87.50 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 6.68 | 118.10 | 345.10 | 0.37 | 64.00 | 213.85 | |
| Trading Currency | USD | INR | INR | INR | INR | INR | |
| FX Rate to Reporting Currency | 87.50 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |