OMAB Relative Valuation - Grupo Aeroportuario del Centro Norte SAB de CV

Watchlist Manager

Watchlist

Price: 96.82 USD 0.29%

Market Cap: 4.7B USD

Section:

Relative Value

The Relative Value of one OMAB stock under the Base Case scenario is 121.32 USD. Compared to the current market price of 96.82 USD, Grupo Aeroportuario del Centro Norte SAB de CV is Undervalued by 20%.

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?

OMAB Relative Value

Base Case

Worst Case

Base Case

Best Case

Valuation Multiples

5.4

P/S

vs History	30
vs Industry	18

Median 5Y

4.9

Industry

2.1

Forward

More Details

15.7

P/E

vs History	34
vs Industry	44

Median 5Y

14.5

Industry

14.8

Forward

16.1

More Details

12.6

P/OCF

vs History	25
vs Industry	23

Median 5Y

Industry

7.9

More Details

25.6

P/FCFE

vs History	19
vs Industry	22

Median 5Y

20.2

Industry

16.6

More Details

6.9

P/B

vs History	25
vs Industry	3

Median 5Y

Industry

1.3

More Details

5.9

EV/S

vs History	17
vs Industry	22

Median 5Y

5.3

Industry

2.9

Forward

5.5

More Details

7.9

EV/GP

vs History	55
vs Industry	39

Median 5Y

8.4

Industry

7.8

More Details

9.6

EV/EBITDA

vs History	44
vs Industry	48

Median 5Y

9.1

Industry

Forward

8.5

More Details

10.5

EV/EBIT

vs History	44
vs Industry	55

Median 5Y

10.1

Industry

13.1

Forward

9.6

More Details

13.8

EV/OCF

vs History	23
vs Industry	25

Median 5Y

11.9

Industry

9.8

More Details

26.2

EV/FCFF

vs History	23
vs Industry	22

Median 5Y

Industry

15.2

More Details

3.6

EV/IC

vs History	7
vs Industry	5

Median 5Y

2.9

Industry

More Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

		Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
MX	Grupo Aeroportuario del Centro Norte SAB de CV NASDAQ:OMAB	80.7B USD	5.4	15.7	9.6	10.5
ES	Aena SME SA MAD:AENA	35.6B EUR	6.1	18	11.1	14.5
TH	Airports of Thailand PCL SET:AOT	478.6B THB	7	24.9	12.8	18.3
FR	Aeroports de Paris SA PAR:ADP	11.5B EUR	1.9	33.8	9.7	15.3
CN	Shanghai International Airport Co Ltd SSE:600009	81B CNY	6.5	39.2	45.7	45.7
IN	GMR Airports Ltd NSE:GMRAIRPORT	911B INR	9.1	-329.8	33.8	65.6
MX	Grupo Aeroportuario del Pacifico SAB de CV BMV:GAPB	193.2B MXN	5.3	21.6	11.2	13.5
MX	Grupo Aeroportuario del Sureste SAB de CV BMV:ASURB	172.4B MXN	5.3	12.3	7.9	9
IN	GMR Infrastructure Ltd NSE:GMRINFRA	759.3B INR	7.6	-274.9	29.6	57.4
CH	Flughafen Zuerich AG SIX:FHZN	7B CHF	5.3	21.4	11.4	18.6
DK	Copenhagen Airports A/S CSE:KBHL	52B DKK	10.2	51	36.9	36.9

			Revenue Growth	P/S to Growth
MX	Grupo Aeroportuario del Centro Norte SAB de CV NASDAQ:OMAB	Average P/S: 6.3 5.4	10%	0.5
ES	Aena SME SA MAD:AENA	6.1	5%	1.2
TH	Airports of Thailand PCL SET:AOT	7	7%	1
FR	Aeroports de Paris SA PAR:ADP	1.9	6%	0.3
CN	Shanghai International Airport Co Ltd SSE:600009	6.5	8%	0.8
IN	GMR Airports Ltd NSE:GMRAIRPORT	9.1	22%	0.4
MX	Grupo Aeroportuario del Pacifico SAB de CV BMV:GAPB	5.3	2%	2.7
MX	Grupo Aeroportuario del Sureste SAB de CV BMV:ASURB	5.3	11%	0.5
IN	GMR Infrastructure Ltd NSE:GMRINFRA	7.6	22%	0.3
CH	Flughafen Zuerich AG SIX:FHZN	5.3	5%	1.1
DK	Copenhagen Airports A/S CSE:KBHL	10.2	N/A	N/A

			Earnings Growth	PEG
MX	Grupo Aeroportuario del Centro Norte SAB de CV NASDAQ:OMAB	Average P/E: 26.4 15.7	13%	1.2
ES	Aena SME SA MAD:AENA	18	6%	3
TH	Airports of Thailand PCL SET:AOT	24.9	14%	1.8
FR	Aeroports de Paris SA PAR:ADP	33.8	33%	1
CN	Shanghai International Airport Co Ltd SSE:600009	39.2	N/A	N/A
IN	GMR Airports Ltd NSE:GMRAIRPORT	Negative Multiple: -329.8	N/A	N/A
MX	Grupo Aeroportuario del Pacifico SAB de CV BMV:GAPB	21.6	-2%	N/A
MX	Grupo Aeroportuario del Sureste SAB de CV BMV:ASURB	12.3	8%	1.5
IN	GMR Infrastructure Ltd NSE:GMRINFRA	Negative Multiple: -274.9	N/A	N/A
CH	Flughafen Zuerich AG SIX:FHZN	21.4	3%	7.1
DK	Copenhagen Airports A/S CSE:KBHL	51	N/A	N/A

US	Johnson & Johnson NYSE:JNJ	Pharmaceuticals
US	Berkshire Hathaway Inc NYSE:BRK.A	Financial Services
US	Bank of America Corp NYSE:BAC	Banking
US	Mastercard Inc NYSE:MA	Technology
US	UnitedHealth Group Inc NYSE:UNH	Health Care
US	Exxon Mobil Corp NYSE:XOM	Energy
US	Pfizer Inc NYSE:PFE	Pharmaceuticals
US	Palantir Technologies Inc NYSE:PLTR	Technology
US	Nike Inc NYSE:NKE	Textiles, Apparel & Luxury Goods
US	Visa Inc NYSE:V	Technology
CN	Alibaba Group Holding Ltd NYSE:BABA	Retail
US	JPMorgan Chase & Co NYSE:JPM	Banking
US	Coca-Cola Co NYSE:KO	Beverages
US	Walmart Inc NYSE:WMT	Retail
US	Verizon Communications Inc NYSE:VZ	Telecommunication
US	Chevron Corp NYSE:CVX	Energy

	Grupo Aeroportuario del Centro Norte SAB de CV NASDAQ:OMAB	96.82 USD 0.29%
P	PetroEnergy Resources Corp XPHS:PERC	3.1 PHP -1.59%
	Editas Medicine Inc NASDAQ:EDIT	1.825 USD -2.41%
	Cloudflare Inc NYSE:NET	162.63 USD 0.4%

	Johnson & Johnson NYSE:JNJ	152.905 USD 0.31%
	Berkshire Hathaway Inc NYSE:BRK.A	752 920.505 USD -0.25%
	Bank of America Corp NYSE:BAC	44.1 USD 0.09%
	Mastercard Inc NYSE:MA	575.21 USD -0.12%
	UnitedHealth Group Inc NYSE:UNH	300.0495 USD 0.65%
	Exxon Mobil Corp NYSE:XOM	102.14 USD 0.03%

	Franklin Covey Co NYSE:FC	23.73 USD 0.89%
	Mohawk Industries Inc NYSE:MHK	100.635 USD -0.69%
	Ardmore Shipping Corp NYSE:ASC	9.46 USD -0.11%
	ASGN Inc NYSE:ASGN	52.84 USD 0.28%
	Skyworks Solutions Inc NASDAQ:SWKS	69.88 USD 0.16%
	Weatherford International PLC NASDAQ:WFRD	45.37 USD 0.22%

	Johnson & Johnson NYSE:JNJ	152.905 USD 0.31%
	Bank of America Corp NYSE:BAC	44.1 USD 0.09%
	Mastercard Inc NYSE:MA	575.21 USD -0.12%
	Salesforce Inc NYSE:CRM	258.05 USD -6.51%
	Abbvie Inc NYSE:ABBV	185.89 USD 1.53%
	Home Depot Inc NYSE:HD	367.54 USD -0.14%

Grupo Aeroportuario del Centro Norte SAB de CV
NASDAQ:OMAB

Relative Value

Valuation Multiples

Multiples Across Competitors

OMAB Competitors Multiples
Grupo Aeroportuario del Centro Norte SAB de CV Competitors

See Also

Company

Help

Tools

Stocks

			EBITDA Growth	EV/EBITDA to Growth
MX	Grupo Aeroportuario del Centro Norte SAB de CV NASDAQ:OMAB	Average EV/EBITDA: 20 9.6	16%	0.6
ES	Aena SME SA MAD:AENA	11.1	5%	2.2
TH	Airports of Thailand PCL SET:AOT	12.8	8%	1.6
FR	Aeroports de Paris SA PAR:ADP	9.7	7%	1.4
CN	Shanghai International Airport Co Ltd SSE:600009	45.7	58%	0.8
IN	GMR Airports Ltd NSE:GMRAIRPORT	33.8	27%	1.3
MX	Grupo Aeroportuario del Pacifico SAB de CV BMV:GAPB	11.2	14%	0.8
MX	Grupo Aeroportuario del Sureste SAB de CV BMV:ASURB	7.9	12%	0.7
IN	GMR Infrastructure Ltd NSE:GMRINFRA	29.6	27%	1.1
CH	Flughafen Zuerich AG SIX:FHZN	11.4	6%	1.9
DK	Copenhagen Airports A/S CSE:KBHL	36.9	N/A	N/A

			EBIT Growth	EV/EBIT to Growth
MX	Grupo Aeroportuario del Centro Norte SAB de CV NASDAQ:OMAB	Average EV/EBIT: 27.8 10.5	15%	0.7
ES	Aena SME SA MAD:AENA	14.5	6%	2.4
TH	Airports of Thailand PCL SET:AOT	18.3	12%	1.5
FR	Aeroports de Paris SA PAR:ADP	15.3	7%	2.2
CN	Shanghai International Airport Co Ltd SSE:600009	45.7	N/A	N/A
IN	GMR Airports Ltd NSE:GMRAIRPORT	65.6	39%	1.7
MX	Grupo Aeroportuario del Pacifico SAB de CV BMV:GAPB	13.5	13%	1
MX	Grupo Aeroportuario del Sureste SAB de CV BMV:ASURB	9	12%	0.7
IN	GMR Infrastructure Ltd NSE:GMRINFRA	57.4	39%	1.5
CH	Flughafen Zuerich AG SIX:FHZN	18.6	4%	4.6
DK	Copenhagen Airports A/S CSE:KBHL	36.9	N/A	N/A

	Arista Networks Inc NYSE:ANET	88.125 USD -5.03%
	Visa Inc NYSE:V	360.3999 USD 0.19%
	Texas Pacific Land Corp NYSE:TPL	1 210.6 USD -0.73%
	KLA Corp NASDAQ:KLAC	782.455 USD 0.64%
	Manhattan Associates Inc NASDAQ:MANH	187.81 USD -0.25%
	Monolithic Power Systems Inc NASDAQ:MPWR	690.29 USD 1.89%

	Accenture PLC NYSE:ACN	316.98 USD 0.31%
	ServiceNow Inc NYSE:NOW	1 015.35 USD -0.58%
	Spotify Technology SA NYSE:SPOT	651.696 USD -1.85%
	Monster Beverage Corp NASDAQ:MNST	63.2 USD -0.89%
	Applied Materials Inc NASDAQ:AMAT	160.155 USD -0.89%
	Synopsys Inc NASDAQ:SNPS	467.26 USD 1.04%

52 Week Range	57.3632 101.11
Price Target

Grupo Aeroportuario del Centro Norte SAB de CV NASDAQ:OMAB

Relative Value

Valuation Multiples

Multiples Across Competitors

OMAB Competitors Multiples Grupo Aeroportuario del Centro Norte SAB de CV Competitors

See Also

Company

Help

Tools

Stocks

Grupo Aeroportuario del Centro Norte SAB de CV
NASDAQ:OMAB

OMAB Competitors Multiples
Grupo Aeroportuario del Centro Norte SAB de CV Competitors