DBI Relative Valuation - Dalrymple Bay Infrastructure Ltd

Watchlist Manager

Watchlist

Price: 5.12 AUD -5.71%

Market Cap: AU$2.5B

Relative Value

The Relative Value of one DBI stock under the Base Case scenario is hidden AUD. Compared to the current market price of 5.12 AUD, Dalrymple Bay Infrastructure Ltd is hidden .

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.

What is Relative Valuation?

How is Relative Value calculated?

DBI Relative Value

Show

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	D	Dalrymple Bay Infrastructure Ltd ASX:DBI	2.5B AUD	3.2	28.8	17.9	17.9
IN		Adani Ports and Special Economic Zone Ltd NSE:ADANIPORTS	3.4T INR	9.3	27	18.1	23.3
PH	I	International Container Terminal Services Inc XPHS:ICT	1.4T PHP	7.8	25	13.8	16.5
CN		Shanghai International Port Group Co Ltd SSE:600018	118.3B CNY	3	8.2	11.9	11.9
ZA	G	Grindrod Ltd JSE:GND	12.2B ZAR	2.5	9.4	98.2	98.2
CN		Ningbo Zhoushan Port Co Ltd SSE:601018	80B CNY	2.7	17.1	15.5	15.5
HK		China Merchants Port Holdings Co Ltd HKEX:144	72.8B HKD	5.8	10.3	15.1	15.1
CN		Qingdao Port International Co Ltd SSE:601298	59.5B CNY	3.1	10.8	11.1	11.1
CN		China Merchants Port Group Co Ltd SZSE:001872	49.7B CNY	3	10.8	15.7	15.7
AU		Qube Holdings Ltd ASX:QUB	8.9B AUD	2.1	174.3	47.3	47.3
CN		Liaoning Port Co Ltd SSE:601880	38.9B CNY	3.4	40.2	14.6	14.6

				Revenue Growth	P/S to Growth
AU	D	Dalrymple Bay Infrastructure Ltd ASX:DBI	Average P/S: 4.2 3.2	4%	0.8
IN		Adani Ports and Special Economic Zone Ltd NSE:ADANIPORTS	9.3	20%	0.5
PH	I	International Container Terminal Services Inc XPHS:ICT	7.8	13%	0.6
CN		Shanghai International Port Group Co Ltd SSE:600018	3	3%	1
ZA	G	Grindrod Ltd JSE:GND	2.5	16%	0.2
CN		Ningbo Zhoushan Port Co Ltd SSE:601018	2.7	N/A	N/A
HK		China Merchants Port Holdings Co Ltd HKEX:144	5.8	6%	1
CN		Qingdao Port International Co Ltd SSE:601298	3.1	3%	1
CN		China Merchants Port Group Co Ltd SZSE:001872	3	4%	0.7
AU		Qube Holdings Ltd ASX:QUB	2.1	10%	0.2
CN		Liaoning Port Co Ltd SSE:601880	3.4	N/A	N/A

				Earnings Growth	PEG
AU	D	Dalrymple Bay Infrastructure Ltd ASX:DBI	Average P/E: 32.9 28.8	11%	2.6
IN		Adani Ports and Special Economic Zone Ltd NSE:ADANIPORTS	27	20%	1.4
PH	I	International Container Terminal Services Inc XPHS:ICT	25	16%	1.6
CN		Shanghai International Port Group Co Ltd SSE:600018	8.2	-5%	N/A
ZA	G	Grindrod Ltd JSE:GND	9.4	73%	0.1
CN		Ningbo Zhoushan Port Co Ltd SSE:601018	17.1	N/A	N/A
HK		China Merchants Port Holdings Co Ltd HKEX:144	10.3	1%	10.3
CN		Qingdao Port International Co Ltd SSE:601298	10.8	5%	2.2
CN		China Merchants Port Group Co Ltd SZSE:001872	10.8	3%	3.6
AU		Qube Holdings Ltd ASX:QUB	174.3	94%	1.9
CN		Liaoning Port Co Ltd SSE:601880	40.2	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
AU	D	Dalrymple Bay Infrastructure Ltd ASX:DBI	Average EV/EBITDA: 25.4 17.9	14%	1.3
IN		Adani Ports and Special Economic Zone Ltd NSE:ADANIPORTS	18.1	17%	1.1
PH	I	International Container Terminal Services Inc XPHS:ICT	13.8	12%	1.2
CN		Shanghai International Port Group Co Ltd SSE:600018	11.9	21%	0.6
ZA	G	Grindrod Ltd JSE:GND	98.2	89%	1.1
CN		Ningbo Zhoushan Port Co Ltd SSE:601018	15.5	N/A	N/A
HK		China Merchants Port Holdings Co Ltd HKEX:144	15.1	5%	3
CN		Qingdao Port International Co Ltd SSE:601298	11.1	25%	0.4
CN		China Merchants Port Group Co Ltd SZSE:001872	15.7	49%	0.3
AU		Qube Holdings Ltd ASX:QUB	47.3	47%	1
CN		Liaoning Port Co Ltd SSE:601880	14.6	N/A	N/A

				EBIT Growth	EV/EBIT to Growth
AU	D	Dalrymple Bay Infrastructure Ltd ASX:DBI	Average EV/EBIT: 26.1 17.9	9%	2
IN		Adani Ports and Special Economic Zone Ltd NSE:ADANIPORTS	23.3	18%	1.3
PH	I	International Container Terminal Services Inc XPHS:ICT	16.5	13%	1.3
CN		Shanghai International Port Group Co Ltd SSE:600018	11.9	-4%	N/A
ZA	G	Grindrod Ltd JSE:GND	98.2	N/A	N/A
CN		Ningbo Zhoushan Port Co Ltd SSE:601018	15.5	N/A	N/A
HK		China Merchants Port Holdings Co Ltd HKEX:144	15.1	7%	2.2
CN		Qingdao Port International Co Ltd SSE:601298	11.1	N/A	N/A
CN		China Merchants Port Group Co Ltd SZSE:001872	15.7	N/A	N/A
AU		Qube Holdings Ltd ASX:QUB	47.3	27%	1.8
CN		Liaoning Port Co Ltd SSE:601880	14.6	N/A	N/A

Dalrymple Bay Infrastructure Ltd
ASX:DBI

Relative Value

Valuation Multiples

Multiples Across Competitors

DBI Competitors Multiples
Dalrymple Bay Infrastructure Ltd Competitors

See Also

Company

Help

Tools

Stocks

Dalrymple Bay Infrastructure Ltd ASX:DBI

Relative Value

Valuation Multiples

Multiples Across Competitors

DBI Competitors Multiples Dalrymple Bay Infrastructure Ltd Competitors

See Also

Company

Help

Tools

Stocks

Dalrymple Bay Infrastructure Ltd
ASX:DBI

DBI Competitors Multiples
Dalrymple Bay Infrastructure Ltd Competitors