Swire Pacific Ltd
HKEX:19

Watchlist Manager
Swire Pacific Ltd Logo
Swire Pacific Ltd
HKEX:19
Watchlist
Price: 69.85 HKD -0.99% Market Closed
Market Cap: 100.7B HKD
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one Swire Pacific Ltd stock under the Base Case scenario is 135.81 HKD. Compared to the current market price of 69.85 HKD, Swire Pacific Ltd is Undervalued by 49%.

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
135.81 HKD
Undervaluation 49%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

1.2
P/S
P/S
Price to Sales
1.2
vs History
1
vs Industry
70
Median 3Y
1
Median 5Y
0.9
Industry
3.8
Forward
1.1
More Details
22.3
P/E
P/E
Price to Earnings
22.3
vs History
4
vs Industry
23
Median 3Y
12.9
Median 5Y
10.4
Industry
16.9
Forward
8.8
More Details
9.2
P/OCF
P/OCF
Price to OCF
9.2
vs History
38
vs Industry
42
Median 3Y
9.5
Median 5Y
8.9
Industry
11.1
More Details
3.8
P/FCFE
P/FCFE
Price to FCFE
3.8
vs History
52
vs Industry
43
Median 3Y
3.7
Median 5Y
3.9
Industry
13.1
More Details
0.4
P/B
P/B
Price to Book Value
0.4
vs History
4
vs Industry
73
Median 3Y
0.4
Median 5Y
0.3
Industry
0.9
More Details
1.9
EV/S
EV/S
Enterprise Value to Sales
1.9
vs History
1
vs Industry
70
Median 3Y
1.5
Median 5Y
1.4
Industry
6.7
Forward
1.7
More Details
5.1
EV/GP
EV/GP
Enterprise Value to Gross Profit
5.1
vs History
1
vs Industry
69
Median 3Y
4.1
Median 5Y
3.8
Industry
12.3
More Details
10.9
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
10.9
vs History
23
vs Industry
40
Median 3Y
10.7
Median 5Y
9.4
Industry
16
Forward
9.5
More Details
15.4
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
15.4
vs History
1
vs Industry
44
Median 3Y
12.7
Median 5Y
11.5
Industry
19.3
Forward
12.5
More Details
14.9
EV/OCF
EV/OCF
Enterprise Value to OCF
14.9
vs History
34
vs Industry
43
Median 3Y
15.1
Median 5Y
14.5
Industry
18.5
More Details
26.4
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
26.4
vs History
28
vs Industry
24
Median 3Y
26.4
Median 5Y
25.2
Industry
20.2
More Details
0.4
EV/IC
EV/IC
Enterprise Value to IC
0.4
vs History
6
vs Industry
72
Median 3Y
0.4
Median 5Y
0.3
Industry
0.8
More Details

Multiples Across Competitors

Competitors Multiples
Swire Pacific Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
HK
Swire Pacific Ltd
HKEX:19
96.3B HKD 1.2 22.3 10.9 15.4
HK
Sun Hung Kai Properties Ltd
HKEX:16
263.4B HKD 3.1 15.1 12.4 12.4
JP
Mitsui Fudosan Co Ltd
TSE:8801
3.7T JPY 1.4 14.8 14.1 19.4
IN
DLF Ltd
NSE:DLF
2.1T INR 26.2 47.9 96.4 103.9
JP
Mitsubishi Estate Co Ltd
TSE:8802
3.4T JPY 2.1 17.7 12.4 16.4
JP
Daiwa House Industry Co Ltd
TSE:1925
3T JPY 0.6 9.3 7 8.7
VN
Vingroup JSC
VN:VIC
442.7T VND 1.8 40.4 19.7 90
JP
Sumitomo Realty & Development Co Ltd
TSE:8830
2.5T JPY 2.5 13 17.1 21.9
HK
Wharf Holdings Ltd
HKEX:4
71.7B HKD 5.9 -22.2 11.9 13.4
HK
ESR Cayman Ltd
HKEX:1821
54.9B HKD 10.9 -9.6 -148.9 -90.4
JP
Daito Trust Construction Co Ltd
TSE:1878
1T JPY 0.6 10.9 6.2 7.1

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 268,700+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.