BWN Relative Valuation - Bhagwan Marine Ltd

Watchlist Manager

Watchlist

Price: 0.395 AUD Market Closed

Market Cap: AU$124.5m

B	Bhagwan Marine Ltd ASX:BWN	AU
D	Distribuidora de Gas Cuyana SA BCBA:DGCU2	AR
	Paysign Inc NASDAQ:PAYS	US
	Midwestone Financial Group Inc (IOWA) NASDAQ:MOFG	US
	Frasers Property Ltd SGX:TQ5	SG
	Autostreets Development Ltd HKEX:2443	CN

Multiples-Based Value

The Multiples-Based Value of one BWN stock under the Base Case scenario is hidden AUD. Compared to the current market price of 0.395 AUD, Bhagwan Marine Ltd is hidden .

Multiples-Based 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.

What is relative valuation?

How is Multiples-Based Value calculated?

BWN Multiples-Based Value

Unlock

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
AU	B	Bhagwan Marine Ltd ASX:BWN	124.5m AUD	0.5	18.9	11.2	11.2
IN		Adani Ports and Special Economic Zone Ltd NSE:ADANIPORTS	3T INR	8.6	25.1	15.9	20.5
PH	I	International Container Terminal Services Inc XPHS:ICT	1.4T PHP	7.2	22.7	12.9	15.3
CN		Shanghai International Port Group Co Ltd SSE:600018	116.2B CNY	3	8.1	11.7	11.7
ZA	G	Grindrod Ltd JSE:GND	13.2B ZAR	2.4	6.4	10.7	10.7
CN		Ningbo Zhoushan Port Co Ltd SSE:601018	76.7B CNY	2.5	14.8	13.6	13.6
CN		Qingdao Port International Co Ltd SSE:601298	55.3B CNY	2.9	10.5	8.6	8.6
HK		China Merchants Port Holdings Co Ltd HKEX:144	62.2B HKD	4.6	9.4	11.3	11.3
CN		China Merchants Port Group Co Ltd SZSE:001872	54.3B CNY	3.1	11.8	16.1	16.1
AU		Qube Holdings Ltd ASX:QUB	8.8B AUD	2	55.4	40.2	40.2
CN		Liaoning Port Co Ltd SSE:601880	38.4B CNY	3.4	29.4	16	16

				Revenue Growth	P/S to Growth
AU	B	Bhagwan Marine Ltd ASX:BWN	Average P/S: 3.7 0.5	12%	0
IN		Adani Ports and Special Economic Zone Ltd NSE:ADANIPORTS	8.6	20%	0.4
PH	I	International Container Terminal Services Inc XPHS:ICT	7.2	11%	0.7
CN		Shanghai International Port Group Co Ltd SSE:600018	3	2%	1.5
ZA	G	Grindrod Ltd JSE:GND	2.4	11%	0.2
CN		Ningbo Zhoushan Port Co Ltd SSE:601018	2.5	N/A	N/A
CN		Qingdao Port International Co Ltd SSE:601298	2.9	N/A	N/A
HK		China Merchants Port Holdings Co Ltd HKEX:144	4.6	N/A	N/A
CN		China Merchants Port Group Co Ltd SZSE:001872	3.1	N/A	N/A
AU		Qube Holdings Ltd ASX:QUB	2	9%	0.2
CN		Liaoning Port Co Ltd SSE:601880	3.4	N/A	N/A

				Earnings Growth	PEG
AU	B	Bhagwan Marine Ltd ASX:BWN	Average P/E: 19.3 18.9	27%	0.7
IN		Adani Ports and Special Economic Zone Ltd NSE:ADANIPORTS	25.1	19%	1.3
PH	I	International Container Terminal Services Inc XPHS:ICT	22.7	N/A	N/A
CN		Shanghai International Port Group Co Ltd SSE:600018	8.1	-5%	N/A
ZA	G	Grindrod Ltd JSE:GND	6.4	N/A	N/A
CN		Ningbo Zhoushan Port Co Ltd SSE:601018	14.8	N/A	N/A
CN		Qingdao Port International Co Ltd SSE:601298	10.5	N/A	N/A
HK		China Merchants Port Holdings Co Ltd HKEX:144	9.4	N/A	N/A
CN		China Merchants Port Group Co Ltd SZSE:001872	11.8	N/A	N/A
AU		Qube Holdings Ltd ASX:QUB	55.4	94%	0.6
CN		Liaoning Port Co Ltd SSE:601880	29.4	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
AU	B	Bhagwan Marine Ltd ASX:BWN	Average EV/EBITDA: 15.3 11.2	60%	0.2
IN		Adani Ports and Special Economic Zone Ltd NSE:ADANIPORTS	15.9	19%	0.8
PH	I	International Container Terminal Services Inc XPHS:ICT	12.9	N/A	N/A
CN		Shanghai International Port Group Co Ltd SSE:600018	11.7	8%	1.5
ZA	G	Grindrod Ltd JSE:GND	10.7	N/A	N/A
CN		Ningbo Zhoushan Port Co Ltd SSE:601018	13.6	N/A	N/A
CN		Qingdao Port International Co Ltd SSE:601298	8.6	N/A	N/A
HK		China Merchants Port Holdings Co Ltd HKEX:144	11.3	N/A	N/A
CN		China Merchants Port Group Co Ltd SZSE:001872	16.1	N/A	N/A
AU		Qube Holdings Ltd ASX:QUB	40.2	46%	0.9
CN		Liaoning Port Co Ltd SSE:601880	16	N/A	N/A

				EBIT Growth	EV/EBIT to Growth
AU	B	Bhagwan Marine Ltd ASX:BWN	Average EV/EBIT: 15.9 11.2	31%	0.4
IN		Adani Ports and Special Economic Zone Ltd NSE:ADANIPORTS	20.5	19%	1.1
PH	I	International Container Terminal Services Inc XPHS:ICT	15.3	11%	1.4
CN		Shanghai International Port Group Co Ltd SSE:600018	11.7	-4%	N/A
ZA	G	Grindrod Ltd JSE:GND	10.7	N/A	N/A
CN		Ningbo Zhoushan Port Co Ltd SSE:601018	13.6	N/A	N/A
CN		Qingdao Port International Co Ltd SSE:601298	8.6	N/A	N/A
HK		China Merchants Port Holdings Co Ltd HKEX:144	11.3	N/A	N/A
CN		China Merchants Port Group Co Ltd SZSE:001872	16.1	N/A	N/A
AU		Qube Holdings Ltd ASX:QUB	40.2	26%	1.5
CN		Liaoning Port Co Ltd SSE:601880	16	N/A	N/A

Bhagwan Marine Ltd
ASX:BWN

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

BWN Competitors Multiples
Bhagwan Marine Ltd Competitors

See Also

Company

Help

Tools

Stocks

Bhagwan Marine Ltd ASX:BWN

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

BWN Competitors Multiples Bhagwan Marine Ltd Competitors

See Also

Company

Help

Tools

Stocks

Bhagwan Marine Ltd
ASX:BWN

BWN Competitors Multiples
Bhagwan Marine Ltd Competitors