First Time Loading...
S

Swire Properties Ltd
HKEX:1972

Watchlist Manager
Swire Properties Ltd
HKEX:1972
Watchlist
Price: 16.44 HKD Market Closed
Updated: Mar 29, 2024

Relative Value

The Relative Value of one Swire Properties Ltd stock under the Base Case scenario is 22.75 HKD. Compared to the current market price of 16.44 HKD, Swire Properties Ltd is Undervalued by 28%.

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
22.75 HKD
Undervaluation 28%
Relative Value
Price
S
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
76
vs Industry
30
Median 3Y
7.1
Median 5Y
7.8
Industry
3.7
Forward
6.6
vs History
31
vs Industry
29
Median 3Y
15.4
Median 5Y
15.1
Industry
15.6
Forward
11.1
vs History
66
vs Industry
17
Median 3Y
21.7
Median 5Y
21.7
Industry
10.1
vs History
65
vs Industry
17
Median 3Y
26
Median 5Y
26
Industry
13.4
vs History
80
vs Industry
75
Median 3Y
0.4
Median 5Y
0.4
Industry
0.8
vs History
50
vs Industry
38
Median 3Y
8.3
Median 5Y
8.7
Industry
6.7
Forward
8.6
vs History
36
vs Industry
41
Median 3Y
12
Median 5Y
12.3
Industry
11.7
vs History
20
vs Industry
35
Median 3Y
15
Median 5Y
15.2
Industry
15.8
Forward
12.7
vs History
23
vs Industry
41
Median 3Y
15.2
Median 5Y
15.2
Industry
18.9
Forward
13.3
vs History
38
vs Industry
23
Median 3Y
23.8
Median 5Y
23.8
Industry
17.3
vs History
34
vs Industry
24
Median 3Y
25
Median 5Y
24.8
Industry
18.7
vs History
57
vs Industry
72
Median 3Y
0.4
Median 5Y
0.4
Industry
0.7

Multiples Across Competitors

Competitors Multiples
Swire Properties 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 Properties Ltd
HKEX:1972
96.2B HKD 6.7 16.3 16.7 16.7
DE
Vonovia SE
XETRA:VNA
22.3B EUR -4 -3.6 -7.5 -7.1
PH
SM Prime Holdings Inc
XPHS:SMPH
943.6B PHP 7.6 24.7 16.8 20.7
SE
Sagax AB
STO:SAGA A
130.6B SEK 30.4 -10 042.4 46.7 46.7
SG
Capitaland Investment Ltd
SGX:9CI
13.7B SGD 4.9 75.5 23.3 27.3
HK
Wharf Real Estate Investment Company Ltd
HKEX:1997
77.3B HKD 6.1 -13.8 11.9 11.9
IL
Azrieli Group Ltd
TASE:AZRG
31.9B ILS 10.9 21.6 27.6 27.9
LU
CPI Property Group SA
XETRA:O5G
8B EUR 5 -27.3 25.4 27.5
SE
Fastighets AB Balder
STO:BALD B
90.8B SEK 7.6 -13.5 40.8 41.4
DE
Deutsche Wohnen SE
XETRA:DWNI
7.5B EUR 7.7 -5.6 32.3 59.4
JP
Hulic Co Ltd
TSE:3003
1.2T JPY 2.7 12.6 14.9 16.6
P/E Multiple
Earnings Growth
HK
S
Swire Properties Ltd
HKEX:1972
Average P/E: 30.2
16.3
17%
DE
Vonovia SE
XETRA:VNA
Negative Multiple: -3.6 N/A
PH
S
SM Prime Holdings Inc
XPHS:SMPH
24.7
66%
SE
S
Sagax AB
STO:SAGA A
Negative Multiple: -10 042.4 N/A
SG
Capitaland Investment Ltd
SGX:9CI
75.5
499%
HK
W
Wharf Real Estate Investment Company Ltd
HKEX:1997
Negative Multiple: -13.8 N/A
IL
A
Azrieli Group Ltd
TASE:AZRG
21.6
-7%
LU
C
CPI Property Group SA
XETRA:O5G
Negative Multiple: -27.3 N/A
SE
Fastighets AB Balder
STO:BALD B
Negative Multiple: -13.5 N/A
DE
Deutsche Wohnen SE
XETRA:DWNI
Negative Multiple: -5.6
-72%
JP
H
Hulic Co Ltd
TSE:3003
12.6
17%

See Also

Discover More