S

Swire Properties Ltd
HKEX:1972

Watchlist Manager
Swire Properties Ltd
HKEX:1972
Watchlist
Price: 15.8 HKD 1.41% Market Closed
Market Cap: 92.3B HKD
Have any thoughts about
Swire Properties Ltd?
Write Note
Section:
 

Relative Value

The Relative Value of one Swire Properties Ltd stock under the Base Case scenario is 21.6 HKD. Compared to the current market price of 15.8 HKD, Swire Properties Ltd is Undervalued by 27%.

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
21.6 HKD
Undervaluation 27%
Relative Value
Price
S
Worst Case
Base Case
Best Case

Valuation Multiples

6.3
P/S
P/S
Price to Sales
6.3
vs History
82
vs Industry
37
Median 3Y
6.6
Median 5Y
7.1
Industry
3.6
Forward
6.2
More Details
41.8
P/E
P/E
Price to Earnings
41.8
vs History
3
vs Industry
17
Median 3Y
15.7
Median 5Y
18.3
Industry
16.7
Forward
13.2
More Details
20.5
P/OCF
P/OCF
Price to OCF
20.5
vs History
61
vs Industry
27
Median 3Y
20.9
Median 5Y
21.5
Industry
10.9
More Details
7.1
P/FCFE
P/FCFE
Price to FCFE
7.1
vs History
69
vs Industry
43
Median 3Y
7.1
Median 5Y
51.3
Industry
13.3
More Details
0.3
P/B
P/B
Price to Book Value
0.3
vs History
77
vs Industry
79
Median 3Y
0.4
Median 5Y
0.4
Industry
0.8
More Details
8.3
EV/S
EV/S
Enterprise Value to Sales
8.3
vs History
55
vs Industry
45
Median 3Y
8.2
Median 5Y
8.4
Industry
6.6
Forward
8.2
More Details
11.8
EV/GP
EV/GP
Enterprise Value to Gross Profit
11.8
vs History
60
vs Industry
52
Median 3Y
11.7
Median 5Y
11.9
Industry
11.9
More Details
15
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
15
vs History
39
vs Industry
48
Median 3Y
14.9
Median 5Y
14.8
Industry
15.8
Forward
13.7
More Details
15
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
15
vs History
47
vs Industry
49
Median 3Y
15
Median 5Y
14.9
Industry
19
Forward
14.4
More Details
27
EV/OCF
EV/OCF
Enterprise Value to OCF
27
vs History
31
vs Industry
35
Median 3Y
24.8
Median 5Y
23.8
Industry
18.5
More Details
28.8
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
28.8
vs History
28
vs Industry
31
Median 3Y
26.3
Median 5Y
25
Industry
20.1
More Details
0.4
EV/IC
EV/IC
Enterprise Value to IC
0.4
vs History
58
vs Industry
75
Median 3Y
0.4
Median 5Y
0.4
Industry
0.7
More Details

Multiples Across Competitors

Competitors Multiples
Swire Properties Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
HK
Swire Properties Ltd
HKEX:1972
92.4B HKD 6.3 41.8 15 15
DE
Vonovia SE
XETRA:VNA
24.2B EUR 50 -8.5 -35.4 -31.7
PH
SM Prime Holdings Inc
XPHS:SMPH
715.6B PHP 5.4 16.8 12.7 15.6
CN
Zhejiang China Commodities City Group Co Ltd
SSE:600415
76.1B CNY 5.4 28.3 25.3 25.3
SG
Capitaland Investment Ltd
SGX:9CI
13.3B SGD 4.8 73.3 22.8 26.8
BM
Hongkong Land Holdings Ltd
SGX:H78
9.7B USD 4.5 -9 22.8 23.4
IL
Azrieli Group Ltd
TASE:AZRG
35.3B ILS 11.4 17 17.8 18.2
DE
Deutsche Wohnen SE
XETRA:DWNI
9.2B EUR 7.6 -37.3 16.2 23.4
SE
Sagax AB
STO:SAGA A
105.5B SEK 21.9 27.6 34.4 34.4
CH
Swiss Prime Site AG
SIX:SPSN
7.5B CHF 11.3 40.7 30.2 30.7
CN
China Resources Mixc Lifestyle Services Ltd
HKEX:1209
64.4B HKD 3.8 17.6 11.9 11.9
P/E Multiple
Earnings Growth P/E to Growth
HK
S
Swire Properties Ltd
HKEX:1972
Average P/E: 32.9
41.8
225%
0.2
DE
Vonovia SE
XETRA:VNA
Negative Multiple: -8.5 N/A N/A
PH
S
SM Prime Holdings Inc
XPHS:SMPH
16.8
35%
0.5
CN
Zhejiang China Commodities City Group Co Ltd
SSE:600415
28.3
59%
0.5
SG
Capitaland Investment Ltd
SGX:9CI
73.3
393%
0.2
BM
Hongkong Land Holdings Ltd
SGX:H78
Negative Multiple: -9 N/A N/A
IL
Azrieli Group Ltd
TASE:AZRG
17
-36%
N/A
DE
Deutsche Wohnen SE
XETRA:DWNI
Negative Multiple: -37.3 N/A N/A
SE
S
Sagax AB
STO:SAGA A
27.6
N/A N/A
CH
Swiss Prime Site AG
SIX:SPSN
40.7
34%
1.2
CN
China Resources Mixc Lifestyle Services Ltd
HKEX:1209
17.6
70%
0.3

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 210,300+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.