GDS Holdings Ltd
HKEX:9698
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBIT
Enterprise Value to EBIT (EV/EBIT) ratio compares a company`s total enterprise value to its earnings before interest and taxes. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBIT (EV/EBIT) ratio compares a company`s total enterprise value to its earnings before interest and taxes. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBIT returns to its 3-Year Average (56.8), the stock would be worth HK$42.06 (2% downside from current price).
| Scenario | EV/EBIT Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 57.6 | HK$42.72 |
0%
|
| 3-Year Average | 56.8 | HK$42.06 |
-2%
|
| 5-Year Average | 71 | HK$52.59 |
+23%
|
| Industry Average | 54.5 | HK$40.4 |
-5%
|
| Country Average | 28.9 | HK$21.42 |
-50%
|
Forward EV/EBIT
Today’s price vs future ebit
| Today's Enterprise Value | EBIT | Forward EV/EBIT | ||
|---|---|---|---|---|
|
HK$100B
|
/ |
Jan 2026
¥1.5B
|
= |
|
|
HK$100B
|
/ |
Dec 2026
¥1.7B
|
= |
|
|
HK$100B
|
/ |
Dec 2027
¥2.2B
|
= |
|
|
HK$100B
|
/ |
Dec 2028
¥3.4B
|
= |
|
|
HK$100B
|
/ |
Dec 2029
¥3.6B
|
= |
|
|
HK$100B
|
/ |
Dec 2030
¥3.1B
|
= |
|
|
HK$100B
|
/ |
Dec 2031
¥6B
|
= |
|
|
HK$100B
|
/ |
Dec 2032
¥10.7B
|
= |
|
|
HK$100B
|
/ |
Dec 2033
¥12.9B
|
= |
|
Forward EV/EBIT shows whether today’s EV/EBIT still looks high or low once future ebit are taken into account.
Peer Comparison
| Market Cap | EV/EBIT | P/E | ||||
|---|---|---|---|---|---|---|
| CN |
|
GDS Holdings Ltd
HKEX:9698
|
66.4B HKD | 57.6 | 65.4 | |
| CA |
|
Shopify Inc
NASDAQ:SHOP
|
164.1B USD | 108.5 | 135 | |
| US |
|
Cloudflare Inc
NYSE:NET
|
72.9B USD | -351.8 | -712.5 | |
| US |
|
Snowflake Inc.
NYSE:SNOW
|
48.3B USD | -35.4 | -36.2 | |
| US |
|
Snowflake Inc
XETRA:5Q5
|
40.6B EUR | -33.9 | -35.1 | |
| ID |
|
DCI Indonesia Tbk PT
IDX:DCII
|
474.5T IDR | 376.8 | 473.9 | |
| US |
|
Verisign Inc
NASDAQ:VRSN
|
24.7B USD | 23.1 | 30 | |
| US |
|
Twilio Inc
NYSE:TWLO
|
21.9B USD | 116.8 | 647 | |
| US |
|
MongoDB Inc
NASDAQ:MDB
|
20.4B USD | -131.8 | -286.9 | |
| US |
|
Akamai Technologies Inc
NASDAQ:AKAM
|
13.8B USD | 27.2 | 30.7 | |
| US |
|
Okta Inc
NASDAQ:OKTA
|
13.5B USD | 71.4 | 57.3 |
Market Distribution
| Min | 0 |
| 30th Percentile | 16.6 |
| Median | 28.9 |
| 70th Percentile | 52.9 |
| Max | 49 021 |
Other Multiples
GDS Holdings Ltd
Glance View
In the bustling world of digital infrastructure, GDS Holdings Ltd. has carved a name for itself as a pivotal player in China’s burgeoning data center industry. Since its inception, GDS has primarily focused on designing, building, and operating high-performance data centers. These facilities act as the backbone of the digital age, providing essential infrastructure for cloud service providers, internet companies, financial institutions, and other large-scale enterprises. The company's strategic positioning in key economic hubs across China ensures that it is at the heart of its clients’ operations, allowing it to offer colocation, managed hosting, and other value-added services. GDS Holdings generates revenue through leasing data center space to its customers, often via long-term contracts that provide stable cash flow. Clients value the company's robust infrastructure capabilities, which include cutting-edge technology and sustainable practices designed to handle massive computing demands. Additionally, GDS innovatively expands its capacity by pursuing acquired growth and developing new facilities, often pre-leased to anchor clients, which mitigates financial risk. Through this method, GDS has built a resilient business model, able to capitalize on the rapid digital transformation trends while ensuring its services remain indispensable to an ever-growing client base.
