Swire Pacific Ltd
HKEX:19

Watchlist Manager
Swire Pacific Ltd Logo
Swire Pacific Ltd
HKEX:19
Watchlist
Price: 64 HKD -1.23% Market Closed
Market Cap: 92.2B HKD
Have any thoughts about
Swire Pacific Ltd?
Write Note

Relative Value

The Relative Value of one Swire Pacific Ltd stock under the Base Case scenario is 120.37 HKD. Compared to the current market price of 64 HKD, Swire Pacific Ltd is Undervalued by 47%.

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.

Relative Value
Base Case
120.37 HKD
Undervaluation 47%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
11
vs Industry
72
Median 3Y
0.9
Median 5Y
0.9
Industry
3.7
Forward
1.1
vs History
66
vs Industry
54
Median 3Y
11.7
Median 5Y
5.1
Industry
16.6
Forward
9.3
vs History
28
vs Industry
39
Median 3Y
9.6
Median 5Y
8.3
Industry
11.2
vs History
7
vs Industry
15
Median 3Y
3.3
Median 5Y
3.9
Industry
13.3
vs History
23
vs Industry
73
Median 3Y
0.3
Median 5Y
0.3
Industry
0.9
vs History
7
vs Industry
73
Median 3Y
1.5
Median 5Y
1.4
Industry
6.7
Forward
1.7
vs History
7
vs Industry
74
Median 3Y
3.9
Median 5Y
3.7
Industry
12
vs History
9
vs Industry
58
Median 3Y
9.1
Median 5Y
8.7
Industry
16
Forward
8.7
vs History
12
vs Industry
50
Median 3Y
11.8
Median 5Y
11.4
Industry
19.2
Forward
12.7
vs History
30
vs Industry
43
Median 3Y
15.2
Median 5Y
12.2
Industry
18.6
vs History
34
vs Industry
27
Median 3Y
26.3
Median 5Y
21.3
Industry
20
vs History
23
vs Industry
72
Median 3Y
0.3
Median 5Y
0.3
Industry
0.7

Multiples Across Competitors

Competitors Multiples
Swire Pacific 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
HK
Swire Pacific Ltd
HKEX:19
90.1B HKD 1.1 3.2 13.1 13.1
HK
Sun Hung Kai Properties Ltd
HKEX:16
221.1B HKD 3.1 11.6 12 12
IN
DLF Ltd
NSE:DLF
2T INR 28.4 55.2 99.1 107.1
JP
Mitsui Fudosan Co Ltd
TSE:8801
3.5T JPY 1.5 19.1 16 22.7
JP
Daiwa House Industry Co Ltd
TSE:1925
3T JPY 0.6 9.1 7.6 9.5
JP
Mitsubishi Estate Co Ltd
TSE:8802
2.7T JPY 1.7 15.2 11.7 15.7
JP
Sumitomo Realty & Development Co Ltd
TSE:8830
2.2T JPY 2.2 12 16.8 21.6
HK
Wharf Holdings Ltd
HKEX:4
67.4B HKD 3.8 -28.2 10.7 10.7
PH
Ayala Land Inc
XPHS:ALI
443.6B PHP 2.7 17 10.9 12.9
JP
Daito Trust Construction Co Ltd
TSE:1878
1.1T JPY 0.6 13.1 6.3 7.2
IN
Phoenix Mills Ltd
NSE:PHOENIXLTD
581.6B INR 14.3 53.3 27.1 30.9

See Also

Discover More
Back to Top