CK Hutchison Holdings Ltd
HKEX:1

Watchlist Manager
CK Hutchison Holdings Ltd Logo
CK Hutchison Holdings Ltd
HKEX:1
Watchlist
Price: 46.55 HKD 1.09% Market Closed
Market Cap: 178.3B HKD

Relative Value

The Relative Value of one CK Hutchison Holdings Ltd stock under the Base Case scenario is 101.14 HKD. Compared to the current market price of 46.55 HKD, CK Hutchison Holdings Ltd is Undervalued by 54%.

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.

Relative Value
Base Case
101.14 HKD
Undervaluation 54%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
44
vs Industry
51
Median 3Y
0.6
Median 5Y
0.6
Industry
0.8
Forward
0.6
vs History
0
vs Industry
50
Median 3Y
6.2
Median 5Y
5.8
Industry
12.2
Forward
7.7
vs History
22
vs Industry
56
Median 3Y
3.1
Median 5Y
3
Industry
7.3
vs History
0
vs Industry
15
Median 3Y
-6.9
Median 5Y
-3.6
Industry
14.7
vs History
52
vs Industry
80
Median 3Y
0.3
Median 5Y
0.3
Industry
1
vs History
61
vs Industry
43
Median 3Y
1.2
Median 5Y
1.3
Industry
1.1
Forward
1.2
vs History
63
vs Industry
68
Median 3Y
2.3
Median 5Y
2.4
Industry
4.4
vs History
57
vs Industry
50
Median 3Y
5
Median 5Y
5.6
Industry
8.7
Forward
4.2
vs History
7
vs Industry
42
Median 3Y
11.9
Median 5Y
11.5
Industry
12.5
Forward
7.6
vs History
30
vs Industry
51
Median 3Y
5.9
Median 5Y
5.9
Industry
9.9
vs History
50
vs Industry
38
Median 3Y
11.1
Median 5Y
10.6
Industry
13.2
vs History
44
vs Industry
76
Median 3Y
0.3
Median 5Y
0.3
Industry
0.6

Multiples Across Competitors

Competitors Multiples
CK Hutchison Holdings Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
HK
CK Hutchison Holdings Ltd
HKEX:1
178.3B HKD 0.6 10.4 5 12.6
US
General Electric Co
NYSE:GE
261.6B USD 6.6 37.4 35.7 40.9
DE
Siemens AG
XETRA:SIE
173B EUR 1.8 14.4 12.8 16.2
US
Honeywell International Inc
NASDAQ:HON
144.8B USD 3.7 25.5 17.2 20.2
JP
Hitachi Ltd
TSE:6501
18.9T JPY 1.9 30.7 13.2 19.1
ZA
Bidvest Group Ltd
JSE:BVT
82.9B Zac 0 0 0 0
US
3M Co
NYSE:MMM
79.1B USD 3.2 18.1 13.5 16.8
US
Roper Technologies Inc
F:ROP
53.7B EUR 8.5 41 23.5 33.1
CN
CITIC Ltd
HKEX:267
288.6B HKD 0.3 4.6 59 0
KR
Samsung C&T Corp
KRX:028260
28.3T KRW 0.7 12.7 6.9 9.1
PH
SM Investments Corp
XPHS:SM
1.1T PHP 1.6 12.8 8.4 9.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
HK
CK Hutchison Holdings Ltd
HKEX:1
Average EV/EBITDA: 19.5
5
8%
0.6
US
General Electric Co
NYSE:GE
35.7
20%
1.8
DE
Siemens AG
XETRA:SIE
12.8
12%
1.1
US
Honeywell International Inc
NASDAQ:HON
17.2
8%
2.2
JP
Hitachi Ltd
TSE:6501
13.2
11%
1.2
ZA
B
Bidvest Group Ltd
JSE:BVT
Not Available
4%
N/A
US
3M Co
NYSE:MMM
13.5
7%
1.9
US
R
Roper Technologies Inc
F:ROP
23.5
8%
2.9
CN
CITIC Ltd
HKEX:267
59
82%
0.7
KR
Samsung C&T Corp
KRX:028260
6.9
8%
0.9
PH
SM Investments Corp
XPHS:SM
8.4
8%
1.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
HK
CK Hutchison Holdings Ltd
HKEX:1
Average EV/EBIT: 19.7
12.6
21%
0.6
US
General Electric Co
NYSE:GE
40.9
23%
1.8
DE
Siemens AG
XETRA:SIE
16.2
15%
1.1
US
Honeywell International Inc
NASDAQ:HON
20.2
10%
2
JP
Hitachi Ltd
TSE:6501
19.1
N/A N/A
ZA
B
Bidvest Group Ltd
JSE:BVT
Not Available
3%
N/A
US
3M Co
NYSE:MMM
16.8
8%
2.1
US
R
Roper Technologies Inc
F:ROP
33.1
11%
3
CN
CITIC Ltd
HKEX:267
Not Available N/A N/A
KR
Samsung C&T Corp
KRX:028260
9.1
9%
1
PH
SM Investments Corp
XPHS:SM
9.1
4%
2.3