Cosmopolitan International Holdings Ltd Relative Valuation - Cosmopolitan International Holdings Ltd

Watchlist Manager

Watchlist

Price: 0.078 HKD -3.7%

Market Cap: HK$127.9m

	Cosmopolitan International Holdings Ltd HKEX:120	HK
	Findex Inc TSE:3649	JP

Multiples-Based Value

The Multiples-Based Value of one Cosmopolitan International Holdings Ltd stock under the Base Case scenario is 0.192 HKD. Compared to the current market price of 0.078 HKD, Cosmopolitan International Holdings Ltd is Undervalued by 59%.

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?

Multiples-Based Value

Undervaluation 59%

Multiples-Based Value

Price HK$0.078

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
HK		Cosmopolitan International Holdings Ltd HKEX:120	127.9m HKD	1.8	-0.4	-3.6	-3.6
HK		China Resources Land Ltd HKEX:1109	220.8B HKD	0.7	7.4	6.4	6.4
HK		CK Asset Holdings Ltd HKEX:1113	169.2B HKD	2.9	15.6	16.1	16.1
VN	V	Vinhomes JSC VN:VHM	529.4T VND	3.4	12.9	15.2	16.2
HK		Henderson Land Development Co Ltd HKEX:12	147.7B HKD	5.7	26.1	63.8	63.8
HK		China Overseas Land & Investment Ltd HKEX:688	134.6B HKD	0.7	9.5	10.7	10.7
HK		Sino Land Co Ltd HKEX:83	111.5B HKD	11.7	29.9	18.5	18.5
CN		China Merchants Shekou Industrial Zone Holdings Co Ltd SZSE:001979	76.4B CNY	0.5	74.6	35.7	35.7
CN		Poly Developments and Holdings Group Co Ltd SSE:600048	71.2B CNY	0.2	-74	18.1	18.1
IN		Macrotech Developers Ltd NSE:LODHA	819.5B INR	5.3	25.6	17.4	18.5
CN		Longfor Group Holdings Ltd HKEX:960	57B HKD	0.5	49.4	48.8	49.9

				Revenue Growth	P/S to Growth
HK		Cosmopolitan International Holdings Ltd HKEX:120	Average P/S: 3 1.8	N/A	N/A
HK		China Resources Land Ltd HKEX:1109	0.7	-2%	N/A
HK		CK Asset Holdings Ltd HKEX:1113	2.9	11%	0.3
VN	V	Vinhomes JSC VN:VHM	3.4	7%	0.5
HK		Henderson Land Development Co Ltd HKEX:12	5.7	6%	1
HK		China Overseas Land & Investment Ltd HKEX:688	0.7	-1%	N/A
HK		Sino Land Co Ltd HKEX:83	11.7	7%	1.7
CN		China Merchants Shekou Industrial Zone Holdings Co Ltd SZSE:001979	0.5	0%	N/A
CN		Poly Developments and Holdings Group Co Ltd SSE:600048	0.2	-6%	N/A
IN		Macrotech Developers Ltd NSE:LODHA	5.3	19%	0.3
CN		Longfor Group Holdings Ltd HKEX:960	0.5	-7%	N/A

				Earnings Growth	PEG
HK		Cosmopolitan International Holdings Ltd HKEX:120	Average P/E: 27.9 Negative Multiple: -0.4	N/A	N/A
HK		China Resources Land Ltd HKEX:1109	7.4	3%	2.5
HK		CK Asset Holdings Ltd HKEX:1113	15.6	12%	1.3
VN	V	Vinhomes JSC VN:VHM	12.9	12%	1.1
HK		Henderson Land Development Co Ltd HKEX:12	26.1	27%	1
HK		China Overseas Land & Investment Ltd HKEX:688	9.5	5%	1.9
HK		Sino Land Co Ltd HKEX:83	29.9	9%	3.3
CN		China Merchants Shekou Industrial Zone Holdings Co Ltd SZSE:001979	74.6	37%	2
CN		Poly Developments and Holdings Group Co Ltd SSE:600048	Negative Multiple: -74	-4%	N/A
IN		Macrotech Developers Ltd NSE:LODHA	25.6	20%	1.3
CN		Longfor Group Holdings Ltd HKEX:960	49.4	74%	0.7

				EBITDA Growth	EV/EBITDA to Growth
HK		Cosmopolitan International Holdings Ltd HKEX:120	Average EV/EBITDA: 25.1 Negative Multiple: -3.6	N/A	N/A
HK		China Resources Land Ltd HKEX:1109	6.4	5%	1.3
HK		CK Asset Holdings Ltd HKEX:1113	16.1	26%	0.6
VN	V	Vinhomes JSC VN:VHM	15.2	13%	1.2
HK		Henderson Land Development Co Ltd HKEX:12	63.8	39%	1.6
HK		China Overseas Land & Investment Ltd HKEX:688	10.7	4%	2.7
HK		Sino Land Co Ltd HKEX:83	18.5	8%	2.3
CN		China Merchants Shekou Industrial Zone Holdings Co Ltd SZSE:001979	35.7	22%	1.6
CN		Poly Developments and Holdings Group Co Ltd SSE:600048	18.1	2%	9
IN		Macrotech Developers Ltd NSE:LODHA	17.4	19%	0.9
CN		Longfor Group Holdings Ltd HKEX:960	48.8	51%	1

				EBIT Growth	EV/EBIT to Growth
HK		Cosmopolitan International Holdings Ltd HKEX:120	Average EV/EBIT: 25.4 Negative Multiple: -3.6	N/A	N/A
HK		China Resources Land Ltd HKEX:1109	6.4	12%	0.5
HK		CK Asset Holdings Ltd HKEX:1113	16.1	7%	2.3
VN	V	Vinhomes JSC VN:VHM	16.2	N/A	N/A
HK		Henderson Land Development Co Ltd HKEX:12	63.8	37%	1.7
HK		China Overseas Land & Investment Ltd HKEX:688	10.7	24%	0.4
HK		Sino Land Co Ltd HKEX:83	18.5	9%	2.1
CN		China Merchants Shekou Industrial Zone Holdings Co Ltd SZSE:001979	35.7	16%	2.2
CN		Poly Developments and Holdings Group Co Ltd SSE:600048	18.1	-1%	N/A
IN		Macrotech Developers Ltd NSE:LODHA	18.5	19%	1
CN		Longfor Group Holdings Ltd HKEX:960	49.9	62%	0.8

Cosmopolitan International Holdings Ltd
HKEX:120

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples
Cosmopolitan International Holdings Ltd Competitors

See Also

Company

Help

Tools

Stocks

Cosmopolitan International Holdings Ltd HKEX:120

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples Cosmopolitan International Holdings Ltd Competitors

See Also

Company

Help

Tools

Stocks

Cosmopolitan International Holdings Ltd
HKEX:120

Competitors Multiples
Cosmopolitan International Holdings Ltd Competitors