KBHL Relative Valuation - Copenhagen Airports A/S

Watchlist Manager

Watchlist

Price: 6 360 DKK 0.95% Market Closed

Market Cap: kr49.9B

	Copenhagen Airports A/S CSE:KBHL	DK

Multiples-Based Value

The Multiples-Based Value for Copenhagen Airports A/S (KBHL) under the Base Case is 7 084.9 DKK. Compared with the current market price of 6 360 DKK, the stock appears Undervalued by 10%.

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

Base Case

Undervaluation 10%

Multiples-Based Value

Price kr6 360

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	49.9B DKK	9	41.1	29.5	29.5
ES		Aena SME SA MAD:AENA	40.6B EUR	6.4	18.9	11.8	15
TH		Airports of Thailand PCL SET:AOT	771.4B THB	11.7	44.2	21.8	32.6
FR		Aeroports de Paris SA PAR:ADP	11.5B EUR	1.7	30.1	8.5	14.8
IN		GMR Airports Ltd NSE:GMRAIRPORT	998.1B INR	7.3	-276.5	23.9	36.2
MX		Grupo Aeroportuario del Pacifico SAB de CV BMV:GAPB	186.8B MXN	4.5	19.5	10.3	12.5
MX		Grupo Aeroportuario del Sureste SAB de CV BMV:ASURB	185.8B MXN	4.9	17.4	9.3	11
CN		Shanghai International Airport Co Ltd SSE:600009	69.1B CNY	5.4	29.2	31.6	31.6
CH		Flughafen Zuerich AG SIX:FHZN	7.8B CHF	5.7	22.2	12.2	19.8
DE	F	Fraport Frankfurt Airport Services Worldwide AG XMUN:FRA	7.4B EUR	1.7	17.2	11.3	18.4
DE		Fraport AG Frankfurt Airport Services Worldwide XETRA:FRA	7.4B EUR	1.7	17.1	11.2	18.3

				Revenue Growth	P/S to Growth
DK		Copenhagen Airports A/S CSE:KBHL	Average P/S: 5.5 9	N/A	N/A
ES		Aena SME SA MAD:AENA	6.4	5%	1.3
TH		Airports of Thailand PCL SET:AOT	11.7	11%	1.1
FR		Aeroports de Paris SA PAR:ADP	1.7	5%	0.3
IN		GMR Airports Ltd NSE:GMRAIRPORT	7.3	23%	0.3
MX		Grupo Aeroportuario del Pacifico SAB de CV BMV:GAPB	4.5	8%	0.6
MX		Grupo Aeroportuario del Sureste SAB de CV BMV:ASURB	4.9	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
DE	F	Fraport Frankfurt Airport Services Worldwide AG XMUN:FRA	1.7	5%	0.3
DE		Fraport AG Frankfurt Airport Services Worldwide XETRA:FRA	1.7	5%	0.3

				Earnings Growth	PEG
DK		Copenhagen Airports A/S CSE:KBHL	Average P/E: 25.7 41.1	N/A	N/A
ES		Aena SME SA MAD:AENA	18.9	4%	4.7
TH		Airports of Thailand PCL SET:AOT	44.2	22%	2
FR		Aeroports de Paris SA PAR:ADP	30.1	29%	1
IN		GMR Airports Ltd NSE:GMRAIRPORT	Negative Multiple: -276.5	N/A	N/A
MX		Grupo Aeroportuario del Pacifico SAB de CV BMV:GAPB	19.5	17%	1.1
MX		Grupo Aeroportuario del Sureste SAB de CV BMV:ASURB	17.4	15%	1.2
CN		Shanghai International Airport Co Ltd SSE:600009	29.2	20%	1.5
CH		Flughafen Zuerich AG SIX:FHZN	22.2	5%	4.4
DE	F	Fraport Frankfurt Airport Services Worldwide AG XMUN:FRA	17.2	7%	2.5
DE		Fraport AG Frankfurt Airport Services Worldwide XETRA:FRA	17.1	7%	2.4

				EBITDA Growth	EV/EBITDA to Growth
DK		Copenhagen Airports A/S CSE:KBHL	Average EV/EBITDA: 16.5 29.5	N/A	N/A
ES		Aena SME SA MAD:AENA	11.8	6%	2
TH		Airports of Thailand PCL SET:AOT	21.8	15%	1.5
FR		Aeroports de Paris SA PAR:ADP	8.5	5%	1.7
IN		GMR Airports Ltd NSE:GMRAIRPORT	23.9	29%	0.8
MX		Grupo Aeroportuario del Pacifico SAB de CV BMV:GAPB	10.3	18%	0.6
MX		Grupo Aeroportuario del Sureste SAB de CV BMV:ASURB	9.3	16%	0.6
CN		Shanghai International Airport Co Ltd SSE:600009	31.6	60%	0.5
CH		Flughafen Zuerich AG SIX:FHZN	12.2	7%	1.7
DE	F	Fraport Frankfurt Airport Services Worldwide AG XMUN:FRA	11.3	6%	1.9
DE		Fraport AG Frankfurt Airport Services Worldwide XETRA:FRA	11.2	6%	1.9

				EBIT Growth	EV/EBIT to Growth
DK		Copenhagen Airports A/S CSE:KBHL	Average EV/EBIT: 21.8 29.5	N/A	N/A
ES		Aena SME SA MAD:AENA	15	6%	2.5
TH		Airports of Thailand PCL SET:AOT	32.6	19%	1.7
FR		Aeroports de Paris SA PAR:ADP	14.8	6%	2.5
IN		GMR Airports Ltd NSE:GMRAIRPORT	36.2	52%	0.7
MX		Grupo Aeroportuario del Pacifico SAB de CV BMV:GAPB	12.5	N/A	N/A
MX		Grupo Aeroportuario del Sureste SAB de CV BMV:ASURB	11	18%	0.6
CN		Shanghai International Airport Co Ltd SSE:600009	31.6	35%	0.9
CH		Flughafen Zuerich AG SIX:FHZN	19.8	3%	6.6
DE	F	Fraport Frankfurt Airport Services Worldwide AG XMUN:FRA	18.4	5%	3.7
DE		Fraport AG Frankfurt Airport Services Worldwide XETRA:FRA	18.3	5%	3.7

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