C

China Overseas Property Holdings Ltd
HKEX:2669

Watchlist Manager
China Overseas Property Holdings Ltd
HKEX:2669
Watchlist
Price: 4.83 HKD 1.47%
Market Cap: 15.9B HKD
Have any thoughts about
China Overseas Property Holdings Ltd?
Write Note

Relative Value

The Relative Value of one China Overseas Property Holdings Ltd stock under the Base Case scenario is 12.41 HKD. Compared to the current market price of 4.83 HKD, China Overseas Property Holdings Ltd is Undervalued by 61%.

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
12.41 HKD
Undervaluation 61%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
82
vs Industry
70
Median 3Y
2.2
Median 5Y
2.6
Industry
3.6
Forward
1
vs History
85
vs Industry
37
Median 3Y
21.7
Median 5Y
25.8
Industry
16.9
Forward
9.5
vs History
76
vs Industry
38
Median 3Y
17.6
Median 5Y
28
Industry
11
vs History
77
vs Industry
27
Median 3Y
24.5
Median 5Y
31.5
Industry
13.4
vs History
85
vs Industry
7
Median 3Y
7.5
Median 5Y
8.9
Industry
0.8
vs History
84
vs Industry
82
Median 3Y
1.8
Median 5Y
2.2
Industry
6.6
Forward
0.7
vs History
84
vs Industry
70
Median 3Y
11.1
Median 5Y
13.2
Industry
11.9
vs History
84
vs Industry
64
Median 3Y
13.5
Median 5Y
17.2
Industry
15.8
Forward
4.9
vs History
85
vs Industry
63
Median 3Y
13.8
Median 5Y
17.4
Industry
19
Forward
5.2
vs History
76
vs Industry
57
Median 3Y
15.2
Median 5Y
23.9
Industry
18.5
vs History
77
vs Industry
47
Median 3Y
16.6
Median 5Y
26
Industry
20.2
vs History
84
vs Industry
4
Median 3Y
5.5
Median 5Y
6.8
Industry
0.7

Multiples Across Competitors

Competitors Multiples
China Overseas Property Holdings 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
China Overseas Property Holdings Ltd
HKEX:2669
15.8B HKD 1.2 11 5.7 5.7
US
CBRE Group Inc
NYSE:CBRE
39.7B USD 1.2 41.4 21 30.4
CN
Ke Holdings Inc
HKEX:2423
155.9B HKD 1.8 35.3 35.1 35.1
US
Zillow Group Inc
NASDAQ:ZG
15.9B USD 7.4 -119.9 847.8 -67.4
US
Jones Lang LaSalle Inc
NYSE:JLL
11.8B USD 0.5 24.6 14.5 19
CA
FirstService Corp
TSX:FSV
11.5B CAD 1.6 74.1 19.9 29.8
CA
Colliers International Group Inc
TSX:CIGI
9.8B CAD 1.5 47.8 14.5 22.7
UK
Cushman & Wakefield PLC
NYSE:CWK
2.8B USD 0.3 31.7 11 15.4
US
Compass Inc
NYSE:COMP
2.8B USD 0.5 -14.4 -25.7 -14.1
US
Newmark Group Inc
NASDAQ:NMRK
2.1B USD 0.8 39.8 11.4 24.5
JP
Relo Group Inc
TSE:8876
286.5B JPY 2.1 -78.2 5.3 9.3
P/E Multiple
Earnings Growth PEG
HK
C
China Overseas Property Holdings Ltd
HKEX:2669
Average P/E: 38.2
11
17%
0.6
US
CBRE Group Inc
NYSE:CBRE
41.4
31%
1.3
CN
K
Ke Holdings Inc
HKEX:2423
35.3
-14%
N/A
US
Zillow Group Inc
NASDAQ:ZG
Negative Multiple: -119.9 N/A N/A
US
Jones Lang LaSalle Inc
NYSE:JLL
24.6
61%
0.4
CA
FirstService Corp
TSX:FSV
74.1
41%
1.8
CA
Colliers International Group Inc
TSX:CIGI
47.8
83%
0.6
UK
Cushman & Wakefield PLC
NYSE:CWK
31.7
N/A N/A
US
C
Compass Inc
NYSE:COMP
Negative Multiple: -14.4 N/A N/A
US
Newmark Group Inc
NASDAQ:NMRK
39.8
86%
0.5
JP
Relo Group Inc
TSE:8876
Negative Multiple: -78.2 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
HK
C
China Overseas Property Holdings Ltd
HKEX:2669
Average EV/EBITDA: 98.6
5.7
16%
0.4
US
CBRE Group Inc
NYSE:CBRE
21
28%
0.7
CN
K
Ke Holdings Inc
HKEX:2423
35.1
28%
1.3
US
Zillow Group Inc
NASDAQ:ZG
847.8
N/A N/A
US
Jones Lang LaSalle Inc
NYSE:JLL
14.5
19%
0.8
CA
FirstService Corp
TSX:FSV
19.9
15%
1.3
CA
Colliers International Group Inc
TSX:CIGI
14.5
16%
0.9
UK
Cushman & Wakefield PLC
NYSE:CWK
11
25%
0.4
US
C
Compass Inc
NYSE:COMP
Negative Multiple: -25.7 N/A N/A
US
Newmark Group Inc
NASDAQ:NMRK
11.4
30%
0.4
JP
Relo Group Inc
TSE:8876
5.3
1%
5.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
HK
C
China Overseas Property Holdings Ltd
HKEX:2669
Average EV/EBIT: 21.3
5.7
17%
0.3
US
CBRE Group Inc
NYSE:CBRE
30.4
37%
0.8
CN
K
Ke Holdings Inc
HKEX:2423
35.1
26%
1.3
US
Zillow Group Inc
NASDAQ:ZG
Negative Multiple: -67.4 N/A N/A
US
Jones Lang LaSalle Inc
NYSE:JLL
19
21%
0.9
CA
FirstService Corp
TSX:FSV
29.8
13%
2.3
CA
Colliers International Group Inc
TSX:CIGI
22.7
20%
1.1
UK
Cushman & Wakefield PLC
NYSE:CWK
15.4
34%
0.5
US
C
Compass Inc
NYSE:COMP
Negative Multiple: -14.1 N/A N/A
US
Newmark Group Inc
NASDAQ:NMRK
24.5
47%
0.5
JP
Relo Group Inc
TSE:8876
9.3
N/A N/A