First Service Holding Ltd Relative Valuation - First Service Holding Ltd

Watchlist Manager

Watchlist

Price: 0.196 HKD -3.92%

Market Cap: HK$247.7m

	First Service Holding Ltd HKEX:2107	CN

Multiples-Based Value

The Multiples-Based Value of one First Service Holding Ltd stock under the Base Case scenario is 0.712 HKD. Compared to the current market price of 0.196 HKD, First Service Holding Ltd is Undervalued by 72%.

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

Base Case

Undervaluation 72%

Multiples-Based 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	247.7m HKD	0.2	-8.6	16.5	16.5
DE		Vonovia SE XETRA:VNA	17.8B EUR	3.5	4.8	20.5	25.6
HK	S	Swire Properties Ltd HKEX:1972	138.1B HKD	8.6	-90.3	20.6	20.6
BM		Hongkong Land Holdings Ltd SGX:H78	16.9B USD	11.7	13.4	-80.9	-76.5
IL		Azrieli Group Ltd TASE:AZRG	51.7B ILS	13.2	27.4	34.2	34.6
CH		Swiss Prime Site AG SIX:SPSN	10.7B CHF	19.1	27.6	37.4	37.9
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	102.5B HKD	5	23.5	16.4	16.4
SG		Capitaland Investment Ltd SGX:9CI	13.5B SGD	6.3	93.2	27.3	33.6
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	71.7B CNY	4	17.2	13.1	13.1
PH	S	SM Prime Holdings Inc XPHS:SMPH	557.3B PHP	3.9	11.4	9.5	11.5
HK	W	Wharf Real Estate Investment Company Ltd HKEX:1997	70.4B HKD	5.5	-16.5	9.8	9.8

				Revenue Growth	P/S to Growth
CN		First Service Holding Ltd HKEX:2107	Average P/S: 7.4 0.2	N/A	N/A
DE		Vonovia SE XETRA:VNA	3.5	N/A	N/A
HK	S	Swire Properties Ltd HKEX:1972	8.6	19%	0.5
BM		Hongkong Land Holdings Ltd SGX:H78	11.7	12%	1
IL		Azrieli Group Ltd TASE:AZRG	13.2	N/A	N/A
CH		Swiss Prime Site AG SIX:SPSN	19.1	11%	1.7
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	5	9%	0.6
SG		Capitaland Investment Ltd SGX:9CI	6.3	6%	1.1
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	4	26%	0.2
PH	S	SM Prime Holdings Inc XPHS:SMPH	3.9	5%	0.8
HK	W	Wharf Real Estate Investment Company Ltd HKEX:1997	5.5	4%	1.4

				Earnings Growth	PEG
CN		First Service Holding Ltd HKEX:2107	Average P/E: 27.3 Negative Multiple: -8.6	N/A	N/A
DE		Vonovia SE XETRA:VNA	4.8	N/A	N/A
HK	S	Swire Properties Ltd HKEX:1972	Negative Multiple: -90.3	N/A	N/A
BM		Hongkong Land Holdings Ltd SGX:H78	13.4	-7%	N/A
IL		Azrieli Group Ltd TASE:AZRG	27.4	N/A	N/A
CH		Swiss Prime Site AG SIX:SPSN	27.6	N/A	N/A
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	23.5	12%	2
SG		Capitaland Investment Ltd SGX:9CI	93.2	85%	1.1
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	17.2	32%	0.5
PH	S	SM Prime Holdings Inc XPHS:SMPH	11.4	7%	1.6
HK	W	Wharf Real Estate Investment Company Ltd HKEX:1997	Negative Multiple: -16.5	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
CN		First Service Holding Ltd HKEX:2107	Average EV/EBITDA: 20.5 16.5	N/A	N/A
DE		Vonovia SE XETRA:VNA	20.5	N/A	N/A
HK	S	Swire Properties Ltd HKEX:1972	20.6	N/A	N/A
BM		Hongkong Land Holdings Ltd SGX:H78	Negative Multiple: -80.9	N/A	N/A
IL		Azrieli Group Ltd TASE:AZRG	34.2	N/A	N/A
CH		Swiss Prime Site AG SIX:SPSN	37.4	N/A	N/A
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	16.4	12%	1.4
SG		Capitaland Investment Ltd SGX:9CI	27.3	21%	1.3
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	13.1	36%	0.4
PH	S	SM Prime Holdings Inc XPHS:SMPH	9.5	7%	1.4
HK	W	Wharf Real Estate Investment Company Ltd HKEX:1997	9.8	5%	2

				EBIT Growth	EV/EBIT to Growth
CN		First Service Holding Ltd HKEX:2107	Average EV/EBIT: 21.9 16.5	N/A	N/A
DE		Vonovia SE XETRA:VNA	25.6	N/A	N/A
HK	S	Swire Properties Ltd HKEX:1972	20.6	8%	2.6
BM		Hongkong Land Holdings Ltd SGX:H78	Negative Multiple: -76.5	N/A	N/A
IL		Azrieli Group Ltd TASE:AZRG	34.6	N/A	N/A
CH		Swiss Prime Site AG SIX:SPSN	37.9	13%	2.9
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	16.4	14%	1.2
SG		Capitaland Investment Ltd SGX:9CI	33.6	26%	1.3
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	13.1	31%	0.4
PH	S	SM Prime Holdings Inc XPHS:SMPH	11.5	7%	1.6
HK	W	Wharf Real Estate Investment Company Ltd HKEX:1997	9.8	1%	9.8

First Service Holding Ltd
HKEX:2107

Multiples-Based 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

Multiples-Based 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