D

Dalrymple Bay Infrastructure Ltd
ASX:DBI

Watchlist Manager
Dalrymple Bay Infrastructure Ltd
ASX:DBI
Watchlist
Price: 3.31 AUD -0.9% Market Closed
Market Cap: 1.6B AUD
Have any thoughts about
Dalrymple Bay Infrastructure Ltd?
Write Note

Relative Value

The Relative Value of one DBI stock under the Base Case scenario is 5.71 AUD. Compared to the current market price of 3.31 AUD, Dalrymple Bay Infrastructure 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.

DBI Relative Value
Base Case
5.71 AUD
Undervaluation 42%
Relative Value
Price
D
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
24
vs Industry
44
Median 3Y
2
Median 5Y
2.1
Industry
2.1
Forward
2.3
vs History
12
vs Industry
21
Median 3Y
18
Median 5Y
14.4
Industry
14.2
Forward
23.3
vs History
0
vs Industry
36
Median 3Y
7.1
Median 5Y
6.8
Industry
7.7
vs History
48
vs Industry
55
Median 3Y
3.8
Median 5Y
3.4
Industry
13.2
vs History
0
vs Industry
37
Median 3Y
1.1
Median 5Y
1
Industry
1.3
vs History
83
vs Industry
32
Median 3Y
4.2
Median 5Y
4.4
Industry
2.8
Forward
3.8
vs History
vs Industry
26
Median 3Y
0
Median 5Y
0
Industry
7.6
vs History
67
vs Industry
38
Median 3Y
11.4
Median 5Y
11.6
Industry
10
Forward
9.5
vs History
67
vs Industry
51
Median 3Y
11.4
Median 5Y
11.6
Industry
12.7
Forward
15.8
vs History
24
vs Industry
23
Median 3Y
14.2
Median 5Y
14
Industry
10.1
vs History
24
vs Industry
28
Median 3Y
18.4
Median 5Y
17.6
Industry
15
vs History
34
vs Industry
57
Median 3Y
0.8
Median 5Y
0.8
Industry
1

Multiples Across Competitors

DBI Competitors Multiples
Dalrymple Bay Infrastructure Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Dalrymple Bay Infrastructure Ltd
ASX:DBI
1.6B AUD 2.3 21.4 10.5 10.5
IN
Adani Ports and Special Economic Zone Ltd
NSE:ADANIPORTS
2.7T INR 9.8 27.9 18.2 24
CN
Shanghai International Port Group Co Ltd
SSE:600018
138.3B CNY 3.4 9.7 13.4 13.4
PH
International Container Terminal Services Inc
XPHS:ICT
772.8B PHP 5.2 22.3 10.6 12.9
CN
Ningbo Zhoushan Port Co Ltd
SSE:601018
73.5B CNY 2.6 15.6 15.1 15.1
ZA
Grindrod Ltd
JSE:GND
8.9B Zac 0 0 0 0
CN
Qingdao Port International Co Ltd
SSE:601298
55.8B CNY 3.1 11.2 9.4 9.4
CN
China Merchants Port Group Co Ltd
SZSE:001872
50.8B CNY 3.2 12 16.7 16.7
HK
China Merchants Port Holdings Co Ltd
HKEX:144
52.2B HKD 4.6 7.1 13.1 13.1
AU
Qube Holdings Ltd
ASX:QUB
6.7B AUD 2 30.3 26.8 26.8
CN
Liaoning Port Co Ltd
SSE:601880
29.7B CNY 2.5 25.5 15.4 15.4

See Also

Discover More
Back to Top