Motilal Oswal Financial Services
Using sum-of-the-parts (SOTP) methodology, we value the O2C business at FY23 EV/EBITDA of 7.5x, arriving at a valuation of Rs 764/share for the standalone business, and adding Rs 68 for the E&P assets. Ascribe an equity valuation of Rs 847/share to RJio on FY23E 20x EV/EBITDA and Rs 755/share to Reliance Retail on FY23E 35x EV/EBITDA, factoring in the recent stake sale. The higher multiple for the Digital business captures the revenue opportunity, potential tariff hikes, and opportunity in the Feature Phone market. The higher multiple for the Retail biz captures the acceleration in store openings, digital commerce, and the new JioMart platform.