Everbright Grand China Assets Ltd Relative Valuation - Everbright Grand China Assets Ltd

Watchlist Manager

Watchlist

Price: 0.375 HKD -1.32% Market Closed

Market Cap: HK$165.5m

	Everbright Grand China Assets Ltd HKEX:3699	HK

Multiples-Based Value

The Multiples-Based Value of one Everbright Grand China Assets Ltd stock under the Base Case scenario is 0.171 HKD. Compared to the current market price of 0.375 HKD, Everbright Grand China Assets Ltd is Overvalued by 55%.

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

Overvaluation 55%

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
HK		Everbright Grand China Assets Ltd HKEX:3699	165.5m HKD	3.1	6.1	-4.8	-5.2
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	20.5	20.5
BM		Hongkong Land Holdings Ltd SGX:H78	17B USD	11.9	13.7	-82.1	-77.7
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	23.6	16.5	16.5
SG		Capitaland Investment Ltd SGX:9CI	13.4B SGD	6.3	93.2	27.3	33.6
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	71.7B CNY	3.9	17.1	13	13
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	9.7	9.7

				Revenue Growth	P/S to Growth
HK		Everbright Grand China Assets Ltd HKEX:3699	Average P/S: 7.7 3.1	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	11.9	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	3.9	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
HK		Everbright Grand China Assets Ltd HKEX:3699	Average P/E: 25 6.1	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	N/A	N/A
BM		Hongkong Land Holdings Ltd SGX:H78	13.7	-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	23.6	12%	2
SG		Capitaland Investment Ltd SGX:9CI	93.2	85%	1.1
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	17.1	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
HK		Everbright Grand China Assets Ltd HKEX:3699	Average EV/EBITDA: 21 Negative Multiple: -4.8	N/A	N/A
DE		Vonovia SE XETRA:VNA	20.5	N/A	N/A
HK	S	Swire Properties Ltd HKEX:1972	20.5	N/A	N/A
BM		Hongkong Land Holdings Ltd SGX:H78	Negative Multiple: -82.1	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	16.5	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	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	9.7	5%	1.9

				EBIT Growth	EV/EBIT to Growth
HK		Everbright Grand China Assets Ltd HKEX:3699	Average EV/EBIT: 22.5 Negative Multiple: -5.2	N/A	N/A
DE		Vonovia SE XETRA:VNA	25.6	N/A	N/A
HK	S	Swire Properties Ltd HKEX:1972	20.5	8%	2.6
BM		Hongkong Land Holdings Ltd SGX:H78	Negative Multiple: -77.7	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	16.5	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	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	9.7	1%	9.7

Everbright Grand China Assets Ltd
HKEX:3699

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples
Everbright Grand China Assets Ltd Competitors

See Also

Company

Help

Tools

Stocks

Everbright Grand China Assets Ltd HKEX:3699

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples Everbright Grand China Assets Ltd Competitors

See Also

Company

Help

Tools

Stocks

Everbright Grand China Assets Ltd
HKEX:3699

Competitors Multiples
Everbright Grand China Assets Ltd Competitors