PORT3 Relative Valuation - Wilson Sons Holdings Brasil SA

Watchlist Manager

Watchlist

Price: 18.76 BRL 0.05% Market Closed

Market Cap: R$8.3B

	Wilson Sons Holdings Brasil SA BOVESPA:PORT3	BR
M	MST Investment JSC VN:MST	VN
C	Climeon AB (publ) STO:CLIME B	SE
	Upland Software Inc NASDAQ:UPLD	US
	Pacific Basin Shipping Ltd HKEX:2343	HK
	Hangzhou Honghua Digital Technology Stock Co Ltd SSE:688789	CN
	Control Bionics Ltd ASX:CBL	AU
	Shenzhen Capol International & Associates Co Ltd SZSE:002949	CN
	Quickstep Holdings Ltd OTC:QCKSF	AU
Z	Zhejiang Jiaxin Silk Corp Ltd SZSE:002404	CN
E	Eugene Special Purpose Acquisition 8 Co KOSDAQ:413630	KR
	Vortex Brands Co OTC:VTXB	US
G	George Kent (Malaysia) Bhd KLSE:GKENT	MY
	Xiwang Foodstuffs Co Ltd SZSE:000639	CN

Multiples-Based Value

The Multiples-Based Value for Wilson Sons Holdings Brasil SA (PORT3) under the Base Case is hidden BRL. Compared with the current market price of 18.76 BRL, 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?

PORT3 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
BR		Wilson Sons Holdings Brasil SA BOVESPA:PORT3	8.3B BRL	2.6	11.9	7.4	10.7
IN		Adani Ports and Special Economic Zone Ltd NSE:ADANIPORTS	3.3T INR	9	26.4	16.7	21.5
PH	I	International Container Terminal Services Inc XPHS:ICT	1.5T PHP	7.8	24.3	13.7	16.2
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	13.7B ZAR	2.5	6.6	11.2	11.2
CN		Ningbo Zhoushan Port Co Ltd SSE:601018	76.1B CNY	2.5	14.7	13.5	13.5
CN		Qingdao Port International Co Ltd SSE:601298	57.1B CNY	3	10.8	8.9	8.9
HK		China Merchants Port Holdings Co Ltd HKEX:144	65.1B HKD	4.8	9.9	11.9	11.9
CN		China Merchants Port Group Co Ltd SZSE:001872	53.7B CNY	3.1	11.6	16	16
AU		Qube Holdings Ltd ASX:QUB	8.8B AUD	2	56	40.5	40.5
CN		Liaoning Port Co Ltd SSE:601880	38.7B CNY	3.4	29.6	16.1	16.1

				Revenue Growth	P/S to Growth
BR		Wilson Sons Holdings Brasil SA BOVESPA:PORT3	Average P/S: 4 2.6	7%	0.4
IN		Adani Ports and Special Economic Zone Ltd NSE:ADANIPORTS	9	20%	0.5
PH	I	International Container Terminal Services Inc XPHS:ICT	7.8	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	2.5	N/A	N/A
CN		Qingdao Port International Co Ltd SSE:601298	3	N/A	N/A
HK		China Merchants Port Holdings Co Ltd HKEX:144	4.8	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
BR		Wilson Sons Holdings Brasil SA BOVESPA:PORT3	Average P/E: 19.1 11.9	N/A	N/A
IN		Adani Ports and Special Economic Zone Ltd NSE:ADANIPORTS	26.4	19%	1.4
PH	I	International Container Terminal Services Inc XPHS:ICT	24.3	13%	1.9
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	14.7	N/A	N/A
CN		Qingdao Port International Co Ltd SSE:601298	10.8	N/A	N/A
HK		China Merchants Port Holdings Co Ltd HKEX:144	9.9	10%	1
CN		China Merchants Port Group Co Ltd SZSE:001872	11.6	N/A	N/A
AU		Qube Holdings Ltd ASX:QUB	56	94%	0.6
CN		Liaoning Port Co Ltd SSE:601880	29.6	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
BR		Wilson Sons Holdings Brasil SA BOVESPA:PORT3	Average EV/EBITDA: 15.2 7.4	7%	1.1
IN		Adani Ports and Special Economic Zone Ltd NSE:ADANIPORTS	16.7	18%	0.9
PH	I	International Container Terminal Services Inc XPHS:ICT	13.7	11%	1.2
CN		Shanghai International Port Group Co Ltd SSE:600018	11.7	22%	0.5
ZA	G	Grindrod Ltd JSE:GND	11.2	25%	0.4
CN		Ningbo Zhoushan Port Co Ltd SSE:601018	13.5	N/A	N/A
CN		Qingdao Port International Co Ltd SSE:601298	8.9	N/A	N/A
HK		China Merchants Port Holdings Co Ltd HKEX:144	11.9	20%	0.6
CN		China Merchants Port Group Co Ltd SZSE:001872	16	N/A	N/A
AU		Qube Holdings Ltd ASX:QUB	40.5	46%	0.9
CN		Liaoning Port Co Ltd SSE:601880	16.1	N/A	N/A

				EBIT Growth	EV/EBIT to Growth
BR		Wilson Sons Holdings Brasil SA BOVESPA:PORT3	Average EV/EBIT: 16.2 10.7	N/A	N/A
IN		Adani Ports and Special Economic Zone Ltd NSE:ADANIPORTS	21.5	19%	1.1
PH	I	International Container Terminal Services Inc XPHS:ICT	16.2	11%	1.5
CN		Shanghai International Port Group Co Ltd SSE:600018	11.7	-4%	N/A
ZA	G	Grindrod Ltd JSE:GND	11.2	N/A	N/A
CN		Ningbo Zhoushan Port Co Ltd SSE:601018	13.5	N/A	N/A
CN		Qingdao Port International Co Ltd SSE:601298	8.9	N/A	N/A
HK		China Merchants Port Holdings Co Ltd HKEX:144	11.9	N/A	N/A
CN		China Merchants Port Group Co Ltd SZSE:001872	16	N/A	N/A
AU		Qube Holdings Ltd ASX:QUB	40.5	26%	1.6
CN		Liaoning Port Co Ltd SSE:601880	16.1	N/A	N/A

Wilson Sons Holdings Brasil SA
BOVESPA:PORT3

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

PORT3 Competitors Multiples
Wilson Sons Holdings Brasil SA Competitors

See Also

Company

Help

Tools

Stocks

Wilson Sons Holdings Brasil SA BOVESPA:PORT3

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

PORT3 Competitors Multiples Wilson Sons Holdings Brasil SA Competitors

See Also

Company

Help

Tools

Stocks

Wilson Sons Holdings Brasil SA
BOVESPA:PORT3

PORT3 Competitors Multiples
Wilson Sons Holdings Brasil SA Competitors