Hainan Airlines Holding Co Ltd Relative Valuation - Hainan Airlines Holding Co Ltd

Watchlist Manager

Watchlist

Price: 1.55 CNY 0.65% Market Closed

Market Cap: ¥67B

Relative Value

The Relative Value of one Hainan Airlines Holding Co Ltd stock under the Base Case scenario is 2.69 CNY. Compared to the current market price of 1.55 CNY, Hainan Airlines Holding Co Ltd is Undervalued by 42%.

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 42%

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		Hainan Airlines Holding Co Ltd SSE:600221	67B CNY	1	-268.8	32.3	32.3
US		Delta Air Lines Inc NYSE:DAL	38.4B USD	0.6	7.7	5.6	8
US		United Airlines Holdings Inc NASDAQ:UAL	28B USD	0.5	8.4	7.3	7.3
CH		Kinarus Therapeutics Holding AG SIX:KNRS	19.5B CHF	0	-1 404.3	-1 404.9	-1 404.9
UK		International Consolidated Airlines Group SA LSE:IAG	16.5B GBP	0.6	5.7	2.8	4.3
IE	R	Ryanair Holdings PLC LSE:RYA	15.4B EUR	1.1	8	4.5	6.8
US		Southwest Airlines Co NYSE:LUV	20B USD	0.7	45.3	10.7	49.9
CN		Air China Ltd SSE:601111	128.9B CNY	0.8	476.2	-6 862.5	-6 862.5
IN		Interglobe Aviation Ltd NSE:INDIGO	1.6T INR	1.9	49.7	8.2	15.7
CN		China Southern Airlines Co Ltd SSE:600029	114.9B CNY	0.6	-84.8	35.6	35.6
SG		Singapore Airlines Ltd SGX:C6L	20.4B SGD	1	8.9	5.3	12.9

				Revenue Growth	P/S to Growth
CN		Hainan Airlines Holding Co Ltd SSE:600221	Average P/S: 0.9 1	9%	0.1
US		Delta Air Lines Inc NYSE:DAL	0.6	3%	0.2
US		United Airlines Holdings Inc NASDAQ:UAL	0.5	7%	0.1
CH		Kinarus Therapeutics Holding AG SIX:KNRS	Not Available	N/A	N/A
UK		International Consolidated Airlines Group SA LSE:IAG	0.6	5%	0.1
IE	R	Ryanair Holdings PLC LSE:RYA	1.1	9%	0.1
US		Southwest Airlines Co NYSE:LUV	0.7	8%	0.1
CN		Air China Ltd SSE:601111	0.8	6%	0.1
IN		Interglobe Aviation Ltd NSE:INDIGO	1.9	12%	0.2
CN		China Southern Airlines Co Ltd SSE:600029	0.6	5%	0.1
SG		Singapore Airlines Ltd SGX:C6L	1	3%	0.3

				Earnings Growth	PEG
CN		Hainan Airlines Holding Co Ltd SSE:600221	Average P/E: 76.2 Negative Multiple: -268.8	N/A	N/A
US		Delta Air Lines Inc NYSE:DAL	7.7	6%	1.3
US		United Airlines Holdings Inc NASDAQ:UAL	8.4	18%	0.5
CH		Kinarus Therapeutics Holding AG SIX:KNRS	Negative Multiple: -1 404.3	N/A	N/A
UK		International Consolidated Airlines Group SA LSE:IAG	5.7	6%	0.9
IE	R	Ryanair Holdings PLC LSE:RYA	8	14%	0.6
US		Southwest Airlines Co NYSE:LUV	45.3	85%	0.5
CN		Air China Ltd SSE:601111	476.2	N/A	N/A
IN		Interglobe Aviation Ltd NSE:INDIGO	49.7	8%	6.2
CN		China Southern Airlines Co Ltd SSE:600029	Negative Multiple: -84.8	N/A	N/A
SG		Singapore Airlines Ltd SGX:C6L	8.9	-23%	N/A

				EBITDA Growth	EV/EBITDA to Growth
CN		Hainan Airlines Holding Co Ltd SSE:600221	Average EV/EBITDA: 12.5 32.3	N/A	N/A
US		Delta Air Lines Inc NYSE:DAL	5.6	11%	0.5
US		United Airlines Holdings Inc NASDAQ:UAL	7.3	31%	0.2
CH		Kinarus Therapeutics Holding AG SIX:KNRS	Negative Multiple: -1 404.9	N/A	N/A
UK		International Consolidated Airlines Group SA LSE:IAG	2.8	5%	0.6
IE	R	Ryanair Holdings PLC LSE:RYA	4.5	10%	0.4
US		Southwest Airlines Co NYSE:LUV	10.7	39%	0.3
CN		Air China Ltd SSE:601111	Negative Multiple: -6 862.5	N/A	N/A
IN		Interglobe Aviation Ltd NSE:INDIGO	8.2	12%	0.7
CN		China Southern Airlines Co Ltd SSE:600029	35.6	103%	0.3
SG		Singapore Airlines Ltd SGX:C6L	5.3	3%	1.8

				EBIT Growth	EV/EBIT to Growth
CN		Hainan Airlines Holding Co Ltd SSE:600221	Average EV/EBIT: 19.2 32.3	N/A	N/A
US		Delta Air Lines Inc NYSE:DAL	8	11%	0.7
US		United Airlines Holdings Inc NASDAQ:UAL	7.3	14%	0.5
CH		Kinarus Therapeutics Holding AG SIX:KNRS	Negative Multiple: -1 404.9	N/A	N/A
UK		International Consolidated Airlines Group SA LSE:IAG	4.3	3%	1.4
IE	R	Ryanair Holdings PLC LSE:RYA	6.8	11%	0.6
US		Southwest Airlines Co NYSE:LUV	49.9	100%	0.5
CN		Air China Ltd SSE:601111	Negative Multiple: -6 862.5	N/A	N/A
IN		Interglobe Aviation Ltd NSE:INDIGO	15.7	6%	2.6
CN		China Southern Airlines Co Ltd SSE:600029	35.6	34%	1
SG		Singapore Airlines Ltd SGX:C6L	12.9	-5%	N/A

Hainan Airlines Holding Co Ltd
SSE:600221

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples
Hainan Airlines Holding Co Ltd Competitors

See Also

Company

Help

Tools

Stocks

Hainan Airlines Holding Co Ltd SSE:600221

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples Hainan Airlines Holding Co Ltd Competitors

See Also

Company

Help

Tools

Stocks

Hainan Airlines Holding Co Ltd
SSE:600221

Competitors Multiples
Hainan Airlines Holding Co Ltd Competitors