Shanghai International Airport Co Ltd Relative Valuation - Shanghai International Airport Co Ltd

Watchlist Manager

Watchlist

Price: 29.33 CNY -0.24% Market Closed

Market Cap: ¥73B

Relative Value

The Relative Value of one Shanghai International Airport Co Ltd stock under the Base Case scenario is 30.83 CNY. Compared to the current market price of 29.33 CNY, Shanghai International Airport Co Ltd is Undervalued by 5%.

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?

Relative Value

Base Case

Undervaluation 5%

Relative Value

Price

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
CN		Shanghai International Airport Co Ltd SSE:600009	73B CNY	5.7	30.8	33.4	33.4
ES		Aena SME SA MAD:AENA	38.6B EUR	6.1	18	11.4	14.5
TH		Airports of Thailand PCL SET:AOT	714.3B THB	11	41.4	20.4	30.6
FR		Aeroports de Paris SA PAR:ADP	10.4B EUR	1.5	27.1	12.9	12.9
IN		GMR Airports Ltd NSE:GMRAIRPORT	990.3B INR	7.2	-271.7	23.5	35.7
MX		Grupo Aeroportuario del Pacifico SAB de CV BMV:GAPB	179.6B MXN	4.2	18.2	9.7	11.7
MX		Grupo Aeroportuario del Sureste SAB de CV BMV:ASURB	177.5B 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
IN		GMR Infrastructure Ltd NSE:GMRINFRA	759.3B INR	5.5	-208.3	19.4	29.4
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
CN		Shanghai International Airport Co Ltd SSE:600009	Average P/S: 6.1 5.7	7%	0.8
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
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
IN		GMR Infrastructure Ltd NSE:GMRINFRA	5.5	23%	0.2
DE	F	Fraport Frankfurt Airport Services Worldwide AG XMUN:FRA	1.6	3%	0.5

				Earnings Growth	PEG
CN		Shanghai International Airport Co Ltd SSE:600009	Average P/E: 24.9 30.8	20%	1.5
ES		Aena SME SA MAD:AENA	18	4%	4.5
TH		Airports of Thailand PCL SET:AOT	41.4	22%	1.9
FR		Aeroports de Paris SA PAR:ADP	27.1	29%	0.9
IN		GMR Airports Ltd NSE:GMRAIRPORT	Negative Multiple: -271.7	N/A	N/A
MX		Grupo Aeroportuario del Pacifico SAB de CV BMV:GAPB	18.2	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
IN		GMR Infrastructure Ltd NSE:GMRINFRA	Negative Multiple: -208.3	N/A	N/A
DE	F	Fraport Frankfurt Airport Services Worldwide AG XMUN:FRA	14.9	-3%	N/A

				EBITDA Growth	EV/EBITDA to Growth
CN		Shanghai International Airport Co Ltd SSE:600009	Average EV/EBITDA: 17.8 33.4	60%	0.6
ES		Aena SME SA MAD:AENA	11.4	6%	1.9
TH		Airports of Thailand PCL SET:AOT	20.4	15%	1.4
FR		Aeroports de Paris SA PAR:ADP	12.9	26%	0.5
IN		GMR Airports Ltd NSE:GMRAIRPORT	23.5	29%	0.8
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
IN		GMR Infrastructure Ltd NSE:GMRINFRA	19.4	29%	0.7
DE	F	Fraport Frankfurt Airport Services Worldwide AG XMUN:FRA	11.2	8%	1.4

				EBIT Growth	EV/EBIT to Growth
CN		Shanghai International Airport Co Ltd SSE:600009	Average EV/EBIT: 22.7 33.4	35%	1
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	12.9	8%	1.6
IN		GMR Airports Ltd NSE:GMRAIRPORT	35.7	52%	0.7
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
IN		GMR Infrastructure Ltd NSE:GMRINFRA	29.4	52%	0.6
DE	F	Fraport Frankfurt Airport Services Worldwide AG XMUN:FRA	18.3	7%	2.6

Shanghai International Airport Co Ltd
SSE:600009

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples
Shanghai International Airport Co Ltd Competitors

See Also

Company

Help

Tools

Stocks

Shanghai International Airport Co Ltd SSE:600009

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples Shanghai International Airport Co Ltd Competitors

See Also

Company

Help

Tools

Stocks

Shanghai International Airport Co Ltd
SSE:600009

Competitors Multiples
Shanghai International Airport Co Ltd Competitors