First Service Holding Ltd Relative Valuation - First Service Holding Ltd

Watchlist Manager

Watchlist

Price: 0.204 HKD -1.92% Market Closed

Market Cap: HK$257.9m

Relative Value

The Relative Value of one First Service Holding Ltd stock under the Base Case scenario is 0.712 HKD. Compared to the current market price of 0.204 HKD, First Service Holding Ltd is Undervalued by 71%.

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.

What is Relative Valuation?

How is Relative Value calculated?

Relative Value

Base Case

Undervaluation 71%

Relative Value

Price

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
CN		First Service Holding Ltd HKEX:2107	257.9m HKD	0.2	-9	16	16
DE		Vonovia SE XETRA:VNA	21.1B EUR	4.1	7.5	22.2	27
HK	S	Swire Properties Ltd HKEX:1972	142.3B HKD	8.9	-37.4	21.9	21.9
BM		Hongkong Land Holdings Ltd SGX:H78	18.1B USD	10.2	-54.8	31.5	32.1
IL		Azrieli Group Ltd TASE:AZRG	52B ILS	8.6	20	20.8	20.9
CH		Swiss Prime Site AG SIX:SPSN	10.8B CHF	17.4	30	36.8	37.5
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	108.2B HKD	5.2	24.5	17.5	17.5
SG		Capitaland Investment Ltd SGX:9CI	15.6B SGD	6.2	35.8	29.1	36
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	84.7B CNY	4.7	20.1	15.5	15.5
HK	W	Wharf Real Estate Investment Company Ltd HKEX:1997	85.6B HKD	6.5	-179.1	11.5	11.5
PH	S	SM Prime Holdings Inc XPHS:SMPH	614.4B PHP	4.3	12.5	10.1	12.3

				Revenue Growth	P/S to Growth
CN		First Service Holding Ltd HKEX:2107	Average P/S: 6.9 0.2	N/A	N/A
DE		Vonovia SE XETRA:VNA	4.1	-2%	N/A
HK	S	Swire Properties Ltd HKEX:1972	8.9	9%	1
BM		Hongkong Land Holdings Ltd SGX:H78	10.2	-1%	N/A
IL		Azrieli Group Ltd TASE:AZRG	8.6	-1%	N/A
CH		Swiss Prime Site AG SIX:SPSN	17.4	-5%	N/A
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	5.2	10%	0.5
SG		Capitaland Investment Ltd SGX:9CI	6.2	-8%	N/A
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	4.7	26%	0.2
HK	W	Wharf Real Estate Investment Company Ltd HKEX:1997	6.5	0%	N/A
PH	S	SM Prime Holdings Inc XPHS:SMPH	4.3	5%	0.9

				Earnings Growth	PEG
CN		First Service Holding Ltd HKEX:2107	Average P/E: 21.5 Negative Multiple: -9	N/A	N/A
DE		Vonovia SE XETRA:VNA	7.5	N/A	N/A
HK	S	Swire Properties Ltd HKEX:1972	Negative Multiple: -37.4	N/A	N/A
BM		Hongkong Land Holdings Ltd SGX:H78	Negative Multiple: -54.8	N/A	N/A
IL		Azrieli Group Ltd TASE:AZRG	20	2%	10
CH		Swiss Prime Site AG SIX:SPSN	30	-1%	N/A
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	24.5	12%	2
SG		Capitaland Investment Ltd SGX:9CI	35.8	21%	1.7
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	20.1	32%	0.6
HK	W	Wharf Real Estate Investment Company Ltd HKEX:1997	Negative Multiple: -179.1	97%	N/A
PH	S	SM Prime Holdings Inc XPHS:SMPH	12.5	6%	2.1

				EBITDA Growth	EV/EBITDA to Growth
CN		First Service Holding Ltd HKEX:2107	Average EV/EBITDA: 21.2 16	N/A	N/A
DE		Vonovia SE XETRA:VNA	22.2	9%	2.5
HK	S	Swire Properties Ltd HKEX:1972	21.9	8%	2.7
BM		Hongkong Land Holdings Ltd SGX:H78	31.5	9%	3.5
IL		Azrieli Group Ltd TASE:AZRG	20.8	11%	1.9
CH		Swiss Prime Site AG SIX:SPSN	36.8	5%	7.4
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	17.5	13%	1.3
SG		Capitaland Investment Ltd SGX:9CI	29.1	15%	1.9
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	15.5	36%	0.4
HK	W	Wharf Real Estate Investment Company Ltd HKEX:1997	11.5	0%	N/A
PH	S	SM Prime Holdings Inc XPHS:SMPH	10.1	7%	1.4

				EBIT Growth	EV/EBIT to Growth
CN		First Service Holding Ltd HKEX:2107	Average EV/EBIT: 22.6 16	N/A	N/A
DE		Vonovia SE XETRA:VNA	27	22%	1.2
HK	S	Swire Properties Ltd HKEX:1972	21.9	6%	3.7
BM		Hongkong Land Holdings Ltd SGX:H78	32.1	10%	3.2
IL		Azrieli Group Ltd TASE:AZRG	20.9	11%	1.9
CH		Swiss Prime Site AG SIX:SPSN	37.5	10%	3.7
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	17.5	15%	1.2
SG		Capitaland Investment Ltd SGX:9CI	36	16%	2.2
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	15.5	30%	0.5
HK	W	Wharf Real Estate Investment Company Ltd HKEX:1997	11.5	-1%	N/A
PH	S	SM Prime Holdings Inc XPHS:SMPH	12.3	7%	1.8

First Service Holding Ltd
HKEX:2107

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples
First Service Holding Ltd Competitors

See Also

Company

Help

Tools

Stocks

First Service Holding Ltd HKEX:2107

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples First Service Holding Ltd Competitors

See Also

Company

Help

Tools

Stocks

First Service Holding Ltd
HKEX:2107

Competitors Multiples
First Service Holding Ltd Competitors