CDI Relative Valuation - CDL Investments New Zealand Ltd

Watchlist Manager

Watchlist

Price: 0.765 NZD -3.16% Market Closed

Market Cap: NZ$223.9m

Relative Value

The Relative Value of one CDI stock under the Base Case scenario is hidden NZD. Compared to the current market price of 0.765 NZD, CDL Investments New Zealand Ltd is hidden .

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?

CDI Relative Value

Show

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
NZ		CDL Investments New Zealand Ltd NZX:CDI	223.9m NZD	5.9	20.2	14	14
HK		China Resources Land Ltd HKEX:1109	216.2B HKD	0.6	7	5.7	5.7
HK		CK Asset Holdings Ltd HKEX:1113	159.6B HKD	3.3	14.1	20.2	20.2
HK		Henderson Land Development Co Ltd HKEX:12	148.8B HKD	6.5	24.7	79.7	79.7
HK		China Overseas Land & Investment Ltd HKEX:688	142.3B HKD	0.7	9	11	11
VN	V	Vinhomes JSC VN:VHM	417.3T VND	2.7	10.2	12.4	13.2
HK		Sino Land Co Ltd HKEX:83	107.2B HKD	11.2	28.6	16.4	17.2
CN		China Merchants Shekou Industrial Zone Holdings Co Ltd SZSE:001979	87B CNY	0.5	24.5	16.8	16.8
CN		Poly Developments and Holdings Group Co Ltd SSE:600048	77.7B CNY	0.3	-80.7	18.6	18.6
IN		Macrotech Developers Ltd NSE:LODHA	851.4B INR	5.2	25.4	17.3	18.4
CN		China Vanke Co Ltd SZSE:000002	55.6B CNY	0.2	-0.9	-5.2	-5.2

				Revenue Growth	P/S to Growth
NZ		CDL Investments New Zealand Ltd NZX:CDI	Average P/S: 3.4 5.9	N/A	N/A
HK		China Resources Land Ltd HKEX:1109	0.6	0%	N/A
HK		CK Asset Holdings Ltd HKEX:1113	3.3	14%	0.2
HK		Henderson Land Development Co Ltd HKEX:12	6.5	6%	1.1
HK		China Overseas Land & Investment Ltd HKEX:688	0.7	-2%	N/A
VN	V	Vinhomes JSC VN:VHM	2.7	N/A	N/A
HK		Sino Land Co Ltd HKEX:83	11.2	6%	1.9
CN		China Merchants Shekou Industrial Zone Holdings Co Ltd SZSE:001979	0.5	-3%	N/A
CN		Poly Developments and Holdings Group Co Ltd SSE:600048	0.3	-6%	N/A
IN		Macrotech Developers Ltd NSE:LODHA	5.2	19%	0.3
CN		China Vanke Co Ltd SZSE:000002	0.2	-19%	N/A

				Earnings Growth	PEG
NZ		CDL Investments New Zealand Ltd NZX:CDI	Average P/E: 18.2 20.2	N/A	N/A
HK		China Resources Land Ltd HKEX:1109	7	1%	7
HK		CK Asset Holdings Ltd HKEX:1113	14.1	1%	14.1
HK		Henderson Land Development Co Ltd HKEX:12	24.7	20%	1.2
HK		China Overseas Land & Investment Ltd HKEX:688	9	0%	N/A
VN	V	Vinhomes JSC VN:VHM	10.2	N/A	N/A
HK		Sino Land Co Ltd HKEX:83	28.6	9%	3.2
CN		China Merchants Shekou Industrial Zone Holdings Co Ltd SZSE:001979	24.5	10%	2.4
CN		Poly Developments and Holdings Group Co Ltd SSE:600048	Negative Multiple: -80.7	-4%	N/A
IN		Macrotech Developers Ltd NSE:LODHA	25.4	20%	1.3
CN		China Vanke Co Ltd SZSE:000002	Negative Multiple: -0.9	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
NZ		CDL Investments New Zealand Ltd NZX:CDI	Average EV/EBITDA: 21.2 14	N/A	N/A
HK		China Resources Land Ltd HKEX:1109	5.7	3%	1.9
HK		CK Asset Holdings Ltd HKEX:1113	20.2	17%	1.2
HK		Henderson Land Development Co Ltd HKEX:12	79.7	30%	2.7
HK		China Overseas Land & Investment Ltd HKEX:688	11	1%	11
VN	V	Vinhomes JSC VN:VHM	12.4	N/A	N/A
HK		Sino Land Co Ltd HKEX:83	16.4	7%	2.3
CN		China Merchants Shekou Industrial Zone Holdings Co Ltd SZSE:001979	16.8	22%	0.8
CN		Poly Developments and Holdings Group Co Ltd SSE:600048	18.6	2%	9.3
IN		Macrotech Developers Ltd NSE:LODHA	17.3	19%	0.9
CN		China Vanke Co Ltd SZSE:000002	Negative Multiple: -5.2	N/A	N/A

				EBIT Growth	EV/EBIT to Growth
NZ		CDL Investments New Zealand Ltd NZX:CDI	Average EV/EBIT: 21.5 14	N/A	N/A
HK		China Resources Land Ltd HKEX:1109	5.7	1%	5.7
HK		CK Asset Holdings Ltd HKEX:1113	20.2	20%	1
HK		Henderson Land Development Co Ltd HKEX:12	79.7	33%	2.4
HK		China Overseas Land & Investment Ltd HKEX:688	11	-1%	N/A
VN	V	Vinhomes JSC VN:VHM	13.2	N/A	N/A
HK		Sino Land Co Ltd HKEX:83	17.2	9%	1.9
CN		China Merchants Shekou Industrial Zone Holdings Co Ltd SZSE:001979	16.8	14%	1.2
CN		Poly Developments and Holdings Group Co Ltd SSE:600048	18.6	-1%	N/A
IN		Macrotech Developers Ltd NSE:LODHA	18.4	20%	0.9
CN		China Vanke Co Ltd SZSE:000002	Negative Multiple: -5.2	N/A	N/A

CDL Investments New Zealand Ltd
NZX:CDI

Relative Value

Valuation Multiples

Multiples Across Competitors

CDI Competitors Multiples
CDL Investments New Zealand Ltd Competitors

See Also

Company

Help

Tools

Stocks

CDL Investments New Zealand Ltd NZX:CDI

Relative Value

Valuation Multiples

Multiples Across Competitors

CDI Competitors Multiples CDL Investments New Zealand Ltd Competitors

See Also

Company

Help

Tools

Stocks

CDL Investments New Zealand Ltd
NZX:CDI

CDI Competitors Multiples
CDL Investments New Zealand Ltd Competitors