KBHL Relative Valuation - Copenhagen Airports A/S

Watchlist Manager

Watchlist

Price: 6 420 DKK Market Closed

Market Cap: kr50.4B

	Copenhagen Airports A/S CSE:KBHL	DK
	Seibu Holdings Inc TSE:9024	JP
	WH Group Ltd HKEX:288	HK
G	GrabAGun Digital Holdings Inc NYSE:PEW	US
	Svenska Cellulosa SCA AB F:SCA1	SE
T	Tai Cheung Holdings Ltd HKEX:88	HK

Multiples-Based Value

The Multiples-Based Value of one KBHL stock under the Base Case scenario is hidden DKK. Compared to the current market price of 6 420 DKK, Copenhagen Airports A/S 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?

KBHL 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
DK		Copenhagen Airports A/S CSE:KBHL	50.4B DKK	9.1	41.5	29.8	29.8
ES		Aena SME SA MAD:AENA	39.2B EUR	6.5	19	11.9	15.1
TH		Airports of Thailand PCL SET:AOT	778.6B THB	11.8	44.7	22	32.9
FR		Aeroports de Paris SA PAR:ADP	11.6B EUR	1.7	30.5	13.8	13.8
MX		Grupo Aeroportuario del Pacifico SAB de CV BMV:GAPB	183.1B MXN	4.6	19.8	10.4	12.6
IN		GMR Airports Ltd NSE:GMRAIRPORT	1T INR	7.4	-277.6	23.9	36.3
MX		Grupo Aeroportuario del Sureste SAB de CV BMV:ASURB	176.9B MXN	5.1	18	9.5	11.4
CN		Shanghai International Airport Co Ltd SSE:600009	69.9B CNY	5.4	29.5	32	32
CH		Flughafen Zuerich AG SIX:FHZN	7.6B CHF	5.7	22.4	12.3	19.9
IN		GMR Infrastructure Ltd NSE:GMRINFRA	759.3B INR	5.5	-208.3	19.4	29.4
DE	F	Fraport Frankfurt Airport Services Worldwide AG XMUN:FRA	7.2B EUR	1.6	16.7	11.1	18.1

				Revenue Growth	P/S to Growth
DK		Copenhagen Airports A/S CSE:KBHL	Average P/S: 5.9 9.1	N/A	N/A
ES		Aena SME SA MAD:AENA	6.5	5%	1.3
TH		Airports of Thailand PCL SET:AOT	11.8	11%	1.1
FR		Aeroports de Paris SA PAR:ADP	1.7	5%	0.3
MX		Grupo Aeroportuario del Pacifico SAB de CV BMV:GAPB	4.6	8%	0.6
IN		GMR Airports Ltd NSE:GMRAIRPORT	7.4	23%	0.3
MX		Grupo Aeroportuario del Sureste SAB de CV BMV:ASURB	5.1	8%	0.6
CN		Shanghai International Airport Co Ltd SSE:600009	5.4	7%	0.8
CH		Flughafen Zuerich AG SIX:FHZN	5.7	4%	1.4
IN		GMR Infrastructure Ltd NSE:GMRINFRA	5.5	23%	0.2
DE	F	Fraport Frankfurt Airport Services Worldwide AG XMUN:FRA	1.6	5%	0.3

				Earnings Growth	PEG
DK		Copenhagen Airports A/S CSE:KBHL	Average P/E: 26.9 41.5	N/A	N/A
ES		Aena SME SA MAD:AENA	19	4%	4.7
TH		Airports of Thailand PCL SET:AOT	44.7	22%	2
FR		Aeroports de Paris SA PAR:ADP	30.5	29%	1.1
MX		Grupo Aeroportuario del Pacifico SAB de CV BMV:GAPB	19.8	17%	1.2
IN		GMR Airports Ltd NSE:GMRAIRPORT	Negative Multiple: -277.6	N/A	N/A
MX		Grupo Aeroportuario del Sureste SAB de CV BMV:ASURB	18	15%	1.2
CN		Shanghai International Airport Co Ltd SSE:600009	29.5	20%	1.5
CH		Flughafen Zuerich AG SIX:FHZN	22.4	5%	4.5
IN		GMR Infrastructure Ltd NSE:GMRINFRA	Negative Multiple: -208.3	N/A	N/A
DE	F	Fraport Frankfurt Airport Services Worldwide AG XMUN:FRA	16.7	7%	2.4

				EBITDA Growth	EV/EBITDA to Growth
DK		Copenhagen Airports A/S CSE:KBHL	Average EV/EBITDA: 17.8 29.8	N/A	N/A
ES		Aena SME SA MAD:AENA	11.9	6%	2
TH		Airports of Thailand PCL SET:AOT	22	15%	1.5
FR		Aeroports de Paris SA PAR:ADP	13.8	26%	0.5
MX		Grupo Aeroportuario del Pacifico SAB de CV BMV:GAPB	10.4	18%	0.6
IN		GMR Airports Ltd NSE:GMRAIRPORT	23.9	29%	0.8
MX		Grupo Aeroportuario del Sureste SAB de CV BMV:ASURB	9.5	16%	0.6
CN		Shanghai International Airport Co Ltd SSE:600009	32	60%	0.5
CH		Flughafen Zuerich AG SIX:FHZN	12.3	7%	1.8
IN		GMR Infrastructure Ltd NSE:GMRINFRA	19.4	29%	0.7
DE	F	Fraport Frankfurt Airport Services Worldwide AG XMUN:FRA	11.1	6%	1.9

				EBIT Growth	EV/EBIT to Growth
DK		Copenhagen Airports A/S CSE:KBHL	Average EV/EBIT: 22.8 29.8	N/A	N/A
ES		Aena SME SA MAD:AENA	15.1	6%	2.5
TH		Airports of Thailand PCL SET:AOT	32.9	19%	1.7
FR		Aeroports de Paris SA PAR:ADP	13.8	6%	2.3
MX		Grupo Aeroportuario del Pacifico SAB de CV BMV:GAPB	12.6	N/A	N/A
IN		GMR Airports Ltd NSE:GMRAIRPORT	36.3	52%	0.7
MX		Grupo Aeroportuario del Sureste SAB de CV BMV:ASURB	11.4	18%	0.6
CN		Shanghai International Airport Co Ltd SSE:600009	32	35%	0.9
CH		Flughafen Zuerich AG SIX:FHZN	19.9	3%	6.6
IN		GMR Infrastructure Ltd NSE:GMRINFRA	29.4	52%	0.6
DE	F	Fraport Frankfurt Airport Services Worldwide AG XMUN:FRA	18.1	5%	3.6

Copenhagen Airports A/S
CSE:KBHL

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

KBHL Competitors Multiples
Copenhagen Airports A/S Competitors

See Also

Company

Help

Tools

Stocks

Copenhagen Airports A/S CSE:KBHL

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

KBHL Competitors Multiples Copenhagen Airports A/S Competitors

See Also

Company

Help

Tools

Stocks

Copenhagen Airports A/S
CSE:KBHL

KBHL Competitors Multiples
Copenhagen Airports A/S Competitors