MTR Corp Ltd
HKEX:66

Watchlist Manager
MTR Corp Ltd Logo
MTR Corp Ltd
HKEX:66
Watchlist
Price: 25.15 HKD -0.4% Market Closed
Market Cap: 156.6B HKD
Have any thoughts about
MTR Corp Ltd?
Write Note

Relative Value

The Relative Value of one MTR Corp Ltd stock under the Base Case scenario is 36.63 HKD. Compared to the current market price of 25.15 HKD, MTR Corp Ltd is Undervalued by 31%.

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
36.63 HKD
Undervaluation 31%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
vs Industry
17
Median 3Y
4.3
Median 5Y
4.7
Industry
0.8
Forward
2.6
vs History
77
vs Industry
25
Median 3Y
21.2
Median 5Y
20.6
Industry
14.8
Forward
10.9
vs History
95
vs Industry
18
Median 3Y
31.8
Median 5Y
31.4
Industry
7.4
vs History
28
vs Industry
26
Median 3Y
-25.1
Median 5Y
-27.4
Industry
17.7
vs History
93
vs Industry
61
Median 3Y
1.2
Median 5Y
1.3
Industry
1.3
vs History
96
vs Industry
15
Median 3Y
5
Median 5Y
5.3
Industry
1.2
Forward
3.4
vs History
96
vs Industry
19
Median 3Y
16.7
Median 5Y
16.7
Industry
5.4
vs History
77
vs Industry
8
Median 3Y
21
Median 5Y
21
Industry
8
Forward
9.6
vs History
77
vs Industry
19
Median 3Y
21
Median 5Y
21
Industry
13.8
Forward
13.9
vs History
96
vs Industry
18
Median 3Y
35.4
Median 5Y
35.4
Industry
9.9
vs History
vs Industry
Median 3Y
-104.9
Median 5Y
-82.4
Industry
17.4
vs History
87
vs Industry
40
Median 3Y
1
Median 5Y
1
Industry
0.9

Multiples Across Competitors

Competitors Multiples
MTR Corp 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
MTR Corp Ltd
HKEX:66
156.4B HKD 2.7 16.2 18.7 18.7
US
Union Pacific Corp
NYSE:UNP
140.7B USD 5.8 21.2 14.2 17.7
CA
Canadian Pacific Railway Ltd
TSX:CP
101.3B CAD 7 28.6 17 23.1
CA
Canadian National Railway Co
TSX:CNR
92.1B CAD 5.4 16.9 13.3 17.1
US
CSX Corp
NASDAQ:CSX
62.1B USD 4.2 17.1 11.1 14.5
US
Norfolk Southern Corp
NYSE:NSC
53.6B USD 4.4 22.2 12 15.7
CN
Beijing-Shanghai High Speed Railway Co Ltd
SSE:601816
282.9B CNY 6.7 22.2 17.3 17.3
US
Kansas City Southern
LSE:0JQ4
4.2B USD 1.4 43.3 5 6.6
JP
East Japan Railway Co
TSE:9020
3T JPY 1.1 13.9 9.2 18.7
JP
Central Japan Railway Co
TSE:9022
2.8T JPY 1.6 6.6 7.9 10.4
CN
Daqin Railway Co Ltd
SSE:601006
112.9B CNY 1.5 11.7 6.1 6.1