G9N Relative Valuation - Grupo Aeroportuario del Pacifico SAB de CV

Watchlist Manager

Watchlist

Price: 198 EUR -1% Market Closed

Market Cap: €10B

Relative Value

The Relative Value of one G9N stock under the Base Case scenario is 277.04 EUR. Compared to the current market price of 198 EUR, Grupo Aeroportuario del Pacifico SAB de CV is Undervalued by 29%.

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?

G9N Relative Value

Base Case

Undervaluation 29%

Relative Value

Price

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
MX		Grupo Aeroportuario del Pacifico SAB de CV F:G9N	180.5B EUR	4.3	18.7	9.9	12
ES		Aena SME SA MAD:AENA	38.2B EUR	6.1	18	11.4	14.5
TH		Airports of Thailand PCL SET:AOT	728.6B THB	11.1	41.8	20.6	30.9
FR		Aeroports de Paris SA PAR:ADP	10.4B EUR	1.6	27.3	12.9	12.9
IN		GMR Airports Ltd NSE:GMRAIRPORT	992.5B INR	7.2	-272.3	23.6	35.8
CN		Shanghai International Airport Co Ltd SSE:600009	73.2B CNY	5.7	30.8	33.4	33.4
MX		Grupo Aeroportuario del Sureste SAB de CV BMV:ASURB	177.4B MXN	4.8	17.1	9.1	10.8
CH		Flughafen Zuerich AG SIX:FHZN	7.4B CHF	5.5	22	12.2	19.9
NZ		Auckland International Airport Ltd NZX:AIA	14.4B NZD	14	35	32.5	32.5
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	7B EUR	1.6	14.9	11.2	18.3

				Revenue Growth	P/S to Growth
MX		Grupo Aeroportuario del Pacifico SAB de CV F:G9N	Average P/S: 6.1 4.3	9%	0.5
ES		Aena SME SA MAD:AENA	6.1	5%	1.2
TH		Airports of Thailand PCL SET:AOT	11.1	11%	1
FR		Aeroports de Paris SA PAR:ADP	1.6	5%	0.3
IN		GMR Airports Ltd NSE:GMRAIRPORT	7.2	23%	0.3
CN		Shanghai International Airport Co Ltd SSE:600009	5.7	7%	0.8
MX		Grupo Aeroportuario del Sureste SAB de CV BMV:ASURB	4.8	11%	0.4
CH		Flughafen Zuerich AG SIX:FHZN	5.5	4%	1.4
NZ		Auckland International Airport Ltd NZX:AIA	14	9%	1.6
IN		GMR Infrastructure Ltd NSE:GMRINFRA	5.5	23%	0.2
DE	F	Fraport Frankfurt Airport Services Worldwide AG XMUN:FRA	1.6	3%	0.5

				Earnings Growth	PEG
MX		Grupo Aeroportuario del Pacifico SAB de CV F:G9N	Average P/E: 25.1 18.7	17%	1.1
ES		Aena SME SA MAD:AENA	18	4%	4.5
TH		Airports of Thailand PCL SET:AOT	41.8	22%	1.9
FR		Aeroports de Paris SA PAR:ADP	27.3	29%	0.9
IN		GMR Airports Ltd NSE:GMRAIRPORT	Negative Multiple: -272.3	N/A	N/A
CN		Shanghai International Airport Co Ltd SSE:600009	30.8	20%	1.5
MX		Grupo Aeroportuario del Sureste SAB de CV BMV:ASURB	17.1	15%	1.1
CH		Flughafen Zuerich AG SIX:FHZN	22	0%	N/A
NZ		Auckland International Airport Ltd NZX:AIA	35	-4%	N/A
IN		GMR Infrastructure Ltd NSE:GMRINFRA	Negative Multiple: -208.3	N/A	N/A
DE	F	Fraport Frankfurt Airport Services Worldwide AG XMUN:FRA	14.9	-3%	N/A

				EBITDA Growth	EV/EBITDA to Growth
MX		Grupo Aeroportuario del Pacifico SAB de CV F:G9N	Average EV/EBITDA: 17.8 9.9	18%	0.6
ES		Aena SME SA MAD:AENA	11.4	6%	1.9
TH		Airports of Thailand PCL SET:AOT	20.6	15%	1.4
FR		Aeroports de Paris SA PAR:ADP	12.9	26%	0.5
IN		GMR Airports Ltd NSE:GMRAIRPORT	23.6	29%	0.8
CN		Shanghai International Airport Co Ltd SSE:600009	33.4	60%	0.6
MX		Grupo Aeroportuario del Sureste SAB de CV BMV:ASURB	9.1	16%	0.6
CH		Flughafen Zuerich AG SIX:FHZN	12.2	5%	2.4
NZ		Auckland International Airport Ltd NZX:AIA	32.5	24%	1.4
IN		GMR Infrastructure Ltd NSE:GMRINFRA	19.4	29%	0.7
DE	F	Fraport Frankfurt Airport Services Worldwide AG XMUN:FRA	11.2	8%	1.4

				EBIT Growth	EV/EBIT to Growth
MX		Grupo Aeroportuario del Pacifico SAB de CV F:G9N	Average EV/EBIT: 22.8 12	21%	0.6
ES		Aena SME SA MAD:AENA	14.5	5%	2.9
TH		Airports of Thailand PCL SET:AOT	30.9	19%	1.6
FR		Aeroports de Paris SA PAR:ADP	12.9	8%	1.6
IN		GMR Airports Ltd NSE:GMRAIRPORT	35.8	52%	0.7
CN		Shanghai International Airport Co Ltd SSE:600009	33.4	35%	1
MX		Grupo Aeroportuario del Sureste SAB de CV BMV:ASURB	10.8	16%	0.7
CH		Flughafen Zuerich AG SIX:FHZN	19.9	3%	6.6
NZ		Auckland International Airport Ltd NZX:AIA	32.5	8%	4.1
IN		GMR Infrastructure Ltd NSE:GMRINFRA	29.4	52%	0.6
DE	F	Fraport Frankfurt Airport Services Worldwide AG XMUN:FRA	18.3	7%	2.6

Grupo Aeroportuario del Pacifico SAB de CV
F:G9N

Relative Value

Valuation Multiples

Multiples Across Competitors

G9N Competitors Multiples
Grupo Aeroportuario del Pacifico SAB de CV Competitors

See Also

Company

Help

Tools

Stocks

Grupo Aeroportuario del Pacifico SAB de CV F:G9N

Relative Value

Valuation Multiples

Multiples Across Competitors

G9N Competitors Multiples Grupo Aeroportuario del Pacifico SAB de CV Competitors

See Also

Company

Help

Tools

Stocks

Grupo Aeroportuario del Pacifico SAB de CV
F:G9N

G9N Competitors Multiples
Grupo Aeroportuario del Pacifico SAB de CV Competitors