Copenhagen Airports A/S
CSE:KBHL

Watchlist Manager
Copenhagen Airports A/S Logo
Copenhagen Airports A/S
CSE:KBHL
Watchlist
Price: 6 620 DKK 0.3% Market Closed
Market Cap: 52B DKK

Relative Value

The Relative Value of one KBHL stock under the Base Case scenario is 3 330.19 DKK. Compared to the current market price of 6 620 DKK, Copenhagen Airports A/S is Overvalued by 50%.

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.

KBHL Relative Value
Base Case
3 330.19 DKK
Overvaluation 50%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
68
vs Industry
3
Median 3Y
10.2
Median 5Y
12.6
Industry
2.2
vs History
50
vs Industry
5
Median 3Y
109.3
Median 5Y
51
Industry
14.6
vs History
53
vs Industry
9
Median 3Y
26.7
Median 5Y
26.1
Industry
7.9
vs History
53
vs Industry
4
Median 3Y
163.6
Median 5Y
180.9
Industry
16.8
vs History
65
vs Industry
1
Median 3Y
13.4
Median 5Y
15.9
Industry
1.3
vs History
68
vs Industry
5
Median 3Y
11.7
Median 5Y
14.3
Industry
2.8
vs History
69
vs Industry
26
Median 3Y
13.8
Median 5Y
16.5
Industry
7.8
vs History
53
vs Industry
8
Median 3Y
65.3
Median 5Y
39.6
Industry
10
vs History
53
vs Industry
10
Median 3Y
65.3
Median 5Y
39.6
Industry
12.8
vs History
53
vs Industry
11
Median 3Y
30.8
Median 5Y
30.6
Industry
9.8
vs History
38
vs Industry
3
Median 3Y
109.9
Median 5Y
78.6
Industry
15.6
vs History
31
vs Industry
4
Median 3Y
3.5
Median 5Y
3.6
Industry
1

Multiples Across Competitors

KBHL Competitors Multiples
Copenhagen Airports A/S Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
DK
Copenhagen Airports A/S
CSE:KBHL
52B DKK 10.2 51 36.9 36.9
ES
Aena SME SA
MAD:AENA
35.1B EUR 6 17.8 10.9 14.4
TH
Airports of Thailand PCL
SET:AOT
557.1B THB 8.1 29 14.8 21.1
FR
Aeroports de Paris SA
PAR:ADP
10.7B EUR 1.7 31.4 9.4 14.8
IN
GMR Airports Ltd
NSE:GMRAIRPORT
995.9B INR 9.6 -253.5 35.3 71.6
CN
Shanghai International Airport Co Ltd
SSE:600009
80B CNY 6.4 38.7 45.2 45.2
MX
Grupo Aeroportuario del Pacifico SAB de CV
BMV:GAPB
182.4B MXN 5 20.4 10.6 12.8
CH
Flughafen Zuerich AG
SIX:FHZN
7.1B CHF 5.4 21.8 11.6 18.9
IN
GMR Infrastructure Ltd
NSE:GMRINFRA
759.3B INR 7.3 -193.3 29 58.8
MX
Grupo Aeroportuario del Sureste SAB de CV
BMV:ASURB
161.5B MXN 4.9 11.5 7.4 8.4
IN
GMR Airports Infrastructure Ltd
BSE:532754
673.9B INR 6.5 -171.6 26.7 54.2