DBI Relative Valuation - Dalrymple Bay Infrastructure Ltd

Watchlist Manager

Watchlist

Price: 5.19 AUD -2.26% Market Closed

Market Cap: AU$2.6B

D	Dalrymple Bay Infrastructure Ltd ASX:DBI	AU
C	Chu Kong Shipping Enterprises Group Co Ltd XBER:CKW	HK
	Johnson Health Tech Co Ltd TWSE:1736	TW
	Mereo Biopharma Group PLC NASDAQ:MREO	UK
	C&N Holdings Ltd HKEX:8430	SG
J	Johnson Pharmacare Ltd BSE:532154	IN
	Samsara Inc NYSE:IOT	US
	Musashi Seimitsu Industry Co Ltd TSE:7220	JP
	Da-Cin Construction Co Ltd TWSE:2535	TW
D	Deutsch Motors Inc KOSDAQ:067990	KR

Multiples-Based Value

The Multiples-Based Value for Dalrymple Bay Infrastructure Ltd (DBI) under the Base Case is hidden AUD. Compared with the current market price of 5.19 AUD, the stock appears 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?

DBI 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	D	Dalrymple Bay Infrastructure Ltd ASX:DBI	2.6B AUD	3	87.9	18.6	18.6
IN		Adani Ports and Special Economic Zone Ltd NSE:ADANIPORTS	3.2T INR	8.9	26.1	16.5	21.2
PH	I	International Container Terminal Services Inc XPHS:ICT	1.5T PHP	7.6	23.8	13.5	15.9
CN		Shanghai International Port Group Co Ltd SSE:600018	116.4B CNY	3	8.1	11.8	11.8
ZA	G	Grindrod Ltd JSE:GND	13.7B ZAR	2.5	6.6	11.2	11.2
CN		Ningbo Zhoushan Port Co Ltd SSE:601018	75.1B CNY	2.4	14.5	13.3	13.3
HK		China Merchants Port Holdings Co Ltd HKEX:144	64.7B HKD	4.7	9.8	11.8	11.8
CN		Qingdao Port International Co Ltd SSE:601298	56.5B CNY	3	10.7	8.8	8.8
CN		China Merchants Port Group Co Ltd SZSE:001872	53.1B CNY	3.1	11.5	15.9	15.9
AU		Qube Holdings Ltd ASX:QUB	8.8B AUD	2	55.6	40.3	40.3
CN		Liaoning Port Co Ltd SSE:601880	38.7B CNY	3.4	29.6	16.1	16.1

				Revenue Growth	P/S to Growth
AU	D	Dalrymple Bay Infrastructure Ltd ASX:DBI	Average P/S: 4 3	3%	1
IN		Adani Ports and Special Economic Zone Ltd NSE:ADANIPORTS	8.9	20%	0.4
PH	I	International Container Terminal Services Inc XPHS:ICT	7.6	11%	0.7
CN		Shanghai International Port Group Co Ltd SSE:600018	3	2%	1.5
ZA	G	Grindrod Ltd JSE:GND	2.5	11%	0.2
CN		Ningbo Zhoushan Port Co Ltd SSE:601018	2.4	N/A	N/A
HK		China Merchants Port Holdings Co Ltd HKEX:144	4.7	N/A	N/A
CN		Qingdao Port International Co Ltd SSE:601298	3	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	D	Dalrymple Bay Infrastructure Ltd ASX:DBI	Average P/E: 25.9 87.9	69%	1.3
IN		Adani Ports and Special Economic Zone Ltd NSE:ADANIPORTS	26.1	19%	1.4
PH	I	International Container Terminal Services Inc XPHS:ICT	23.8	13%	1.8
CN		Shanghai International Port Group Co Ltd SSE:600018	8.1	-2%	N/A
ZA	G	Grindrod Ltd JSE:GND	6.6	-5%	N/A
CN		Ningbo Zhoushan Port Co Ltd SSE:601018	14.5	N/A	N/A
HK		China Merchants Port Holdings Co Ltd HKEX:144	9.8	10%	1
CN		Qingdao Port International Co Ltd SSE:601298	10.7	N/A	N/A
CN		China Merchants Port Group Co Ltd SZSE:001872	11.5	N/A	N/A
AU		Qube Holdings Ltd ASX:QUB	55.6	94%	0.6
CN		Liaoning Port Co Ltd SSE:601880	29.6	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
AU	D	Dalrymple Bay Infrastructure Ltd ASX:DBI	Average EV/EBITDA: 16.2 18.6	17%	1.1
IN		Adani Ports and Special Economic Zone Ltd NSE:ADANIPORTS	16.5	18%	0.9
PH	I	International Container Terminal Services Inc XPHS:ICT	13.5	11%	1.2
CN		Shanghai International Port Group Co Ltd SSE:600018	11.8	22%	0.5
ZA	G	Grindrod Ltd JSE:GND	11.2	25%	0.4
CN		Ningbo Zhoushan Port Co Ltd SSE:601018	13.3	N/A	N/A
HK		China Merchants Port Holdings Co Ltd HKEX:144	11.8	20%	0.6
CN		Qingdao Port International Co Ltd SSE:601298	8.8	N/A	N/A
CN		China Merchants Port Group Co Ltd SZSE:001872	15.9	N/A	N/A
AU		Qube Holdings Ltd ASX:QUB	40.3	46%	0.9
CN		Liaoning Port Co Ltd SSE:601880	16.1	N/A	N/A

				EBIT Growth	EV/EBIT to Growth
AU	D	Dalrymple Bay Infrastructure Ltd ASX:DBI	Average EV/EBIT: 16.8 18.6	12%	1.5
IN		Adani Ports and Special Economic Zone Ltd NSE:ADANIPORTS	21.2	19%	1.1
PH	I	International Container Terminal Services Inc XPHS:ICT	15.9	11%	1.4
CN		Shanghai International Port Group Co Ltd SSE:600018	11.8	-4%	N/A
ZA	G	Grindrod Ltd JSE:GND	11.2	N/A	N/A
CN		Ningbo Zhoushan Port Co Ltd SSE:601018	13.3	N/A	N/A
HK		China Merchants Port Holdings Co Ltd HKEX:144	11.8	N/A	N/A
CN		Qingdao Port International Co Ltd SSE:601298	8.8	N/A	N/A
CN		China Merchants Port Group Co Ltd SZSE:001872	15.9	N/A	N/A
AU		Qube Holdings Ltd ASX:QUB	40.3	26%	1.6
CN		Liaoning Port Co Ltd SSE:601880	16.1	N/A	N/A

Dalrymple Bay Infrastructure Ltd
ASX:DBI

Multiples-Based 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

Multiples-Based 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