Comparable Company Valuation (Comps).xlsx

	A	B	C	D	E	F	G
1	Company	Share Price (₹)	EPS 12M (₹)	Enterprise Value (₹ Cr)	EBITDA (₹ Cr)	P/E Ratio	EV/EBITDA
2	Avenue Supermarts	3,900.00	46.95	256,536.99	5,258.82	83.06709265	48.78223442
3	Vishal Mega Mart	110.64	1.91	52,865.03	2,004.24	57.92670157	26.37659662
4	V-Mart Retail	847.45	17.31	7,675.10	528.63	48.95725014	14.51885061
5						63.31701479	29.89256055
6
7
8	Reliance Retail						42.77585857
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100