KBHL Relative Valuation - Copenhagen Airports A/S

Watchlist Manager

Watchlist

Price: 6 600 DKK 0.92% Market Closed

Market Cap: kr51.8B

Relative Value

The Relative Value of one KBHL stock under the Base Case scenario is hidden DKK. Compared to the current market price of 6 600 DKK, Copenhagen Airports A/S 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?

KBHL 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
DK		Copenhagen Airports A/S CSE:KBHL	51.8B DKK	9.6	44.2	32.7	32.7
ES		Aena SME SA MAD:AENA	41.6B EUR	6.8	20.1	12.5	16.2
TH		Airports of Thailand PCL SET:AOT	821.4B THB	12.1	44.7	22.6	33.2
FR		Aeroports de Paris SA PAR:ADP	11.5B EUR	1.8	123.6	9	16.7
MX		Grupo Aeroportuario del Pacifico SAB de CV BMV:GAPB	205.9B MXN	5	20.7	11.4	13.8
CN		Shanghai International Airport Co Ltd SSE:600009	77.2B CNY	6	32.6	35.4	35.4
IN		GMR Airports Ltd NSE:GMRAIRPORT	994.6B INR	8	-453.1	27.2	44.8
MX		Grupo Aeroportuario del Sureste SAB de CV BMV:ASURB	175.7B MXN	5	15.7	8.8	10.2
CH		Flughafen Zuerich AG SIX:FHZN	7.7B CHF	5.8	23	12.7	20.7
DE		Fraport AG Frankfurt Airport Services Worldwide XETRA:FRA	7.7B EUR	1.8	16.4	11.8	19.2
DE	F	Fraport Frankfurt Airport Services Worldwide AG XMUN:FRA	7.5B EUR	1.7	15.9	11.6	18.9

				Revenue Growth	P/S to Growth
DK		Copenhagen Airports A/S CSE:KBHL	Average P/S: 5.8 9.6	N/A	N/A
ES		Aena SME SA MAD:AENA	6.8	6%	1.1
TH		Airports of Thailand PCL SET:AOT	12.1	9%	1.3
FR		Aeroports de Paris SA PAR:ADP	1.8	6%	0.3
MX		Grupo Aeroportuario del Pacifico SAB de CV BMV:GAPB	5	15%	0.3
CN		Shanghai International Airport Co Ltd SSE:600009	6	7%	0.9
IN		GMR Airports Ltd NSE:GMRAIRPORT	8	25%	0.3
MX		Grupo Aeroportuario del Sureste SAB de CV BMV:ASURB	5	10%	0.5
CH		Flughafen Zuerich AG SIX:FHZN	5.8	4%	1.4
DE		Fraport AG Frankfurt Airport Services Worldwide XETRA:FRA	1.8	3%	0.6
DE	F	Fraport Frankfurt Airport Services Worldwide AG XMUN:FRA	1.7	3%	0.6

				Earnings Growth	PEG
DK		Copenhagen Airports A/S CSE:KBHL	Average P/E: 35.7 44.2	N/A	N/A
ES		Aena SME SA MAD:AENA	20.1	7%	2.9
TH		Airports of Thailand PCL SET:AOT	44.7	21%	2.1
FR		Aeroports de Paris SA PAR:ADP	123.6	32%	3.9
MX		Grupo Aeroportuario del Pacifico SAB de CV BMV:GAPB	20.7	15%	1.4
CN		Shanghai International Airport Co Ltd SSE:600009	32.6	20%	1.6
IN		GMR Airports Ltd NSE:GMRAIRPORT	Negative Multiple: -453.1	N/A	N/A
MX		Grupo Aeroportuario del Sureste SAB de CV BMV:ASURB	15.7	0%	N/A
CH		Flughafen Zuerich AG SIX:FHZN	23	1%	23
DE		Fraport AG Frankfurt Airport Services Worldwide XETRA:FRA	16.4	-4%	N/A
DE	F	Fraport Frankfurt Airport Services Worldwide AG XMUN:FRA	15.9	-4%	N/A

				EBITDA Growth	EV/EBITDA to Growth
DK		Copenhagen Airports A/S CSE:KBHL	Average EV/EBITDA: 17.8 32.7	N/A	N/A
ES		Aena SME SA MAD:AENA	12.5	7%	1.8
TH		Airports of Thailand PCL SET:AOT	22.6	13%	1.7
FR		Aeroports de Paris SA PAR:ADP	9	7%	1.3
MX		Grupo Aeroportuario del Pacifico SAB de CV BMV:GAPB	11.4	20%	0.6
CN		Shanghai International Airport Co Ltd SSE:600009	35.4	59%	0.6
IN		GMR Airports Ltd NSE:GMRAIRPORT	27.2	29%	0.9
MX		Grupo Aeroportuario del Sureste SAB de CV BMV:ASURB	8.8	11%	0.8
CH		Flughafen Zuerich AG SIX:FHZN	12.7	6%	2.1
DE		Fraport AG Frankfurt Airport Services Worldwide XETRA:FRA	11.8	8%	1.5
DE	F	Fraport Frankfurt Airport Services Worldwide AG XMUN:FRA	11.6	8%	1.4

				EBIT Growth	EV/EBIT to Growth
DK		Copenhagen Airports A/S CSE:KBHL	Average EV/EBIT: 23.8 32.7	N/A	N/A
ES		Aena SME SA MAD:AENA	16.2	8%	2
TH		Airports of Thailand PCL SET:AOT	33.2	18%	1.8
FR		Aeroports de Paris SA PAR:ADP	16.7	6%	2.8
MX		Grupo Aeroportuario del Pacifico SAB de CV BMV:GAPB	13.8	20%	0.7
CN		Shanghai International Airport Co Ltd SSE:600009	35.4	34%	1
IN		GMR Airports Ltd NSE:GMRAIRPORT	44.8	49%	0.9
MX		Grupo Aeroportuario del Sureste SAB de CV BMV:ASURB	10.2	9%	1.1
CH		Flughafen Zuerich AG SIX:FHZN	20.7	4%	5.2
DE		Fraport AG Frankfurt Airport Services Worldwide XETRA:FRA	19.2	6%	3.2
DE	F	Fraport Frankfurt Airport Services Worldwide AG XMUN:FRA	18.9	6%	3.2

Copenhagen Airports A/S
CSE:KBHL

Relative 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

Relative 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