TWL Relative Valuation - TraWell Co SpA

Watchlist Manager

Watchlist

Price: 5.5 EUR Market Closed

Market Cap: €13.9m

Relative Value

The Relative Value of one TWL stock under the Base Case scenario is 15.33 EUR. Compared to the current market price of 5.5 EUR, TraWell Co SpA is Undervalued by 64%.

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?

TWL Relative Value

Base Case

Undervaluation 64%

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
IT	TraWell Co SpA MIL:TWL	13.9m EUR	0.5	126.5	2.1	4.9
ES	Aena SME SA MAD:AENA	38.2B EUR	6.1	17.8	11.3	14.4
TH	Airports of Thailand PCL SET:AOT	700B THB	10.6	40.2	19.8	29.7
FR	Aeroports de Paris SA PAR:ADP	10.2B EUR	1.5	26.7	12.7	12.7
CN	Shanghai International Airport Co Ltd SSE:600009	72.8B CNY	5.6	30.8	33.4	33.4
IN	GMR Airports Ltd NSE:GMRAIRPORT	942.5B INR	6.9	-258.6	22.7	34.4
MX	Grupo Aeroportuario del Pacifico SAB de CV BMV:GAPB	174.4B MXN	4.2	18.1	9.6	11.7
MX	Grupo Aeroportuario del Sureste SAB de CV BMV:ASURB	171.6B MXN	4.6	16.4	8.7	10.4
CH	Flughafen Zuerich AG SIX:FHZN	7.5B CHF	5.6	22.2	12.3	20.1
NZ	Auckland International Airport Ltd NZX:AIA	14.1B NZD	13.7	34.3	31.9	31.9
IN	GMR Infrastructure Ltd NSE:GMRINFRA	759.3B INR	5.5	-208.3	19.4	29.4

			Revenue Growth	P/S to Growth
IT	TraWell Co SpA MIL:TWL	Average P/S: 5.9 0.5	2%	0.2
ES	Aena SME SA MAD:AENA	6.1	5%	1.2
TH	Airports of Thailand PCL SET:AOT	10.6	11%	1
FR	Aeroports de Paris SA PAR:ADP	1.5	5%	0.3
CN	Shanghai International Airport Co Ltd SSE:600009	5.6	7%	0.8
IN	GMR Airports Ltd NSE:GMRAIRPORT	6.9	23%	0.3
MX	Grupo Aeroportuario del Pacifico SAB de CV BMV:GAPB	4.2	9%	0.5
MX	Grupo Aeroportuario del Sureste SAB de CV BMV:ASURB	4.6	11%	0.4
CH	Flughafen Zuerich AG SIX:FHZN	5.6	4%	1.4
NZ	Auckland International Airport Ltd NZX:AIA	13.7	9%	1.5
IN	GMR Infrastructure Ltd NSE:GMRINFRA	5.5	23%	0.2

			Earnings Growth	PEG
IT	TraWell Co SpA MIL:TWL	Average P/E: 37 126.5	58%	2.2
ES	Aena SME SA MAD:AENA	17.8	4%	4.5
TH	Airports of Thailand PCL SET:AOT	40.2	22%	1.8
FR	Aeroports de Paris SA PAR:ADP	26.7	29%	0.9
CN	Shanghai International Airport Co Ltd SSE:600009	30.8	20%	1.5
IN	GMR Airports Ltd NSE:GMRAIRPORT	Negative Multiple: -258.6	N/A	N/A
MX	Grupo Aeroportuario del Pacifico SAB de CV BMV:GAPB	18.1	17%	1.1
MX	Grupo Aeroportuario del Sureste SAB de CV BMV:ASURB	16.4	15%	1.1
CH	Flughafen Zuerich AG SIX:FHZN	22.2	0%	N/A
NZ	Auckland International Airport Ltd NZX:AIA	34.3	-4%	N/A
IN	GMR Infrastructure Ltd NSE:GMRINFRA	Negative Multiple: -208.3	N/A	N/A

			EBITDA Growth	EV/EBITDA to Growth
IT	TraWell Co SpA MIL:TWL	Average EV/EBITDA: 16.7 2.1	0%	N/A
ES	Aena SME SA MAD:AENA	11.3	6%	1.9
TH	Airports of Thailand PCL SET:AOT	19.8	15%	1.3
FR	Aeroports de Paris SA PAR:ADP	12.7	26%	0.5
CN	Shanghai International Airport Co Ltd SSE:600009	33.4	60%	0.6
IN	GMR Airports Ltd NSE:GMRAIRPORT	22.7	29%	0.8
MX	Grupo Aeroportuario del Pacifico SAB de CV BMV:GAPB	9.6	18%	0.5
MX	Grupo Aeroportuario del Sureste SAB de CV BMV:ASURB	8.7	16%	0.5
CH	Flughafen Zuerich AG SIX:FHZN	12.3	5%	2.5
NZ	Auckland International Airport Ltd NZX:AIA	31.9	24%	1.3
IN	GMR Infrastructure Ltd NSE:GMRINFRA	19.4	29%	0.7

			EBIT Growth	EV/EBIT to Growth
IT	TraWell Co SpA MIL:TWL	Average EV/EBIT: 21.2 4.9	-6%	N/A
ES	Aena SME SA MAD:AENA	14.4	5%	2.9
TH	Airports of Thailand PCL SET:AOT	29.7	19%	1.6
FR	Aeroports de Paris SA PAR:ADP	12.7	8%	1.6
CN	Shanghai International Airport Co Ltd SSE:600009	33.4	35%	1
IN	GMR Airports Ltd NSE:GMRAIRPORT	34.4	52%	0.7
MX	Grupo Aeroportuario del Pacifico SAB de CV BMV:GAPB	11.7	21%	0.6
MX	Grupo Aeroportuario del Sureste SAB de CV BMV:ASURB	10.4	16%	0.6
CH	Flughafen Zuerich AG SIX:FHZN	20.1	3%	6.7
NZ	Auckland International Airport Ltd NZX:AIA	31.9	8%	4
IN	GMR Infrastructure Ltd NSE:GMRINFRA	29.4	52%	0.6

TraWell Co SpA
MIL:TWL

Relative Value

Valuation Multiples

Multiples Across Competitors

TWL Competitors Multiples
TraWell Co SpA Competitors

See Also

Company

Help

Tools

Stocks

TraWell Co SpA MIL:TWL

Relative Value

Valuation Multiples

Multiples Across Competitors

TWL Competitors Multiples TraWell Co SpA Competitors

See Also

Company

Help

Tools

Stocks

TraWell Co SpA
MIL:TWL

TWL Competitors Multiples
TraWell Co SpA Competitors