Swire Pacific Ltd
HKEX:19

Watchlist Manager
Swire Pacific Ltd Logo
Swire Pacific Ltd
HKEX:19
Watchlist
Price: 65.7 HKD 1.86% Market Closed
Market Cap: 94.7B HKD

Relative Value

The Relative Value of one Swire Pacific Ltd stock under the Base Case scenario is 142.13 HKD. Compared to the current market price of 65.7 HKD, Swire Pacific 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
142.13 HKD
Undervaluation 54%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
38
vs Industry
70
Median 3Y
1
Median 5Y
1
Industry
3.8
Forward
1
vs History
7
vs Industry
23
Median 3Y
14.7
Median 5Y
12.5
Industry
16.2
Forward
8.3
vs History
71
vs Industry
42
Median 3Y
9.3
Median 5Y
8.8
Industry
11.2
vs History
55
vs Industry
43
Median 3Y
3.8
Median 5Y
3.9
Industry
12.8
vs History
39
vs Industry
73
Median 3Y
0.4
Median 5Y
0.3
Industry
0.9
vs History
28
vs Industry
70
Median 3Y
1.6
Median 5Y
1.5
Industry
6.9
Forward
1.5
vs History
28
vs Industry
69
Median 3Y
4.3
Median 5Y
4
Industry
12.5
vs History
7
vs Industry
40
Median 3Y
11.4
Median 5Y
9.5
Industry
15.8
Forward
9.6
vs History
17
vs Industry
44
Median 3Y
13.4
Median 5Y
11.9
Industry
19.1
Forward
13.7
vs History
65
vs Industry
43
Median 3Y
15
Median 5Y
14.4
Industry
18.5
vs History
65
vs Industry
24
Median 3Y
26.1
Median 5Y
22.9
Industry
20.5
vs History
47
vs Industry
72
Median 3Y
0.4
Median 5Y
0.3
Industry
0.8

Multiples Across Competitors

Competitors Multiples
Swire Pacific Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
HK
Swire Pacific Ltd
HKEX:19
88.6B HKD 1 72.5 13.8 13.8
VN
Vingroup JSC
VN:VIC
1 109.7T VND 4.8 120.2 50.3 -868.7
HK
Sun Hung Kai Properties Ltd
HKEX:16
287.6B HKD 3.6 14.9 11.9 14.3
JP
Mitsui Fudosan Co Ltd
TSE:8801
5T JPY 1.8 16.4 14.9 19.7
JP
Mitsubishi Estate Co Ltd
TSE:8802
4.8T JPY 3 24.4 15.8 20.9
JP
Sumitomo Realty & Development Co Ltd
TSE:8830
3.7T JPY 3.7 19.2 20.5 26.1
JP
Daiwa House Industry Co Ltd
TSE:1925
3.2T JPY 0.6 10.2 7.5 9.3
IN
DLF Ltd
NSE:DLF
1.7T INR 19.2 40.4 81.7 87.8
HK
Wharf Holdings Ltd
HKEX:4
70.4B HKD 6.5 -1 354 14.2 14.2
CN
Shanghai Zhangjiang Hi-Tech Park Development Co Ltd
SSE:600895
63B CNY 27.4 59.8 158.3 158.3
CN
Hainan Airport Infrastructure Co Ltd
SSE:600515
55.8B CNY 12.2 179.9 125.6 125.6