P

Port of Tauranga Ltd
NZX:POT

Watchlist Manager
Port of Tauranga Ltd
NZX:POT
Watchlist
Price: 6.4 NZD 0.63% Market Closed
Market Cap: 4.4B NZD

Relative Value

The Relative Value of one POT stock under the Base Case scenario is 5.64 NZD. Compared to the current market price of 6.4 NZD, Port of Tauranga Ltd is Overvalued by 12%.

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.

POT Relative Value
Base Case
5.64 NZD
Overvaluation 12%
Relative Value
Price
P
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
73
vs Industry
2
Median 3Y
10
Median 5Y
11.3
Industry
2.1
Forward
9.4
vs History
46
vs Industry
5
Median 3Y
37.5
Median 5Y
40.3
Industry
14.5
Forward
35.2
vs History
76
vs Industry
5
Median 3Y
29.1
Median 5Y
30.5
Industry
7.5
vs History
39
vs Industry
16
Median 3Y
34.9
Median 5Y
36.8
Industry
15.1
vs History
69
vs Industry
22
Median 3Y
2
Median 5Y
2.1
Industry
1.2
vs History
71
vs Industry
5
Median 3Y
10.8
Median 5Y
12.2
Industry
2.8
Forward
10.3
vs History
73
vs Industry
16
Median 3Y
14.7
Median 5Y
16.4
Industry
7.5
vs History
73
vs Industry
10
Median 3Y
27.5
Median 5Y
29
Industry
9.6
Forward
20.6
vs History
73
vs Industry
11
Median 3Y
27.5
Median 5Y
29
Industry
12.5
Forward
25.4
vs History
76
vs Industry
9
Median 3Y
31.4
Median 5Y
32.8
Industry
9.4
vs History
69
vs Industry
10
Median 3Y
42
Median 5Y
44.8
Industry
14.1
vs History
66
vs Industry
18
Median 3Y
1.7
Median 5Y
1.7
Industry
0.9

Multiples Across Competitors

POT Competitors Multiples
Port of Tauranga Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
NZ
Port of Tauranga Ltd
NZX:POT
4.4B NZD 9.8 41.9 27.4 27.4
IN
Adani Ports and Special Economic Zone Ltd
NSE:ADANIPORTS
2.9T INR 9.5 26.1 17.6 22.7
CN
Shanghai International Port Group Co Ltd
SSE:600018
129.9B CNY 3.4 8.6 14.1 14.1
PH
International Container Terminal Services Inc
XPHS:ICT
776.4B PHP 5.1 16.9 9.8 11.8
CN
Ningbo Zhoushan Port Co Ltd
SSE:601018
70.6B CNY 2.4 14.3 13.5 13.5
CN
Qingdao Port International Co Ltd
SSE:601298
57.5B CNY 3 11 9.4 9.4
ZA
Grindrod Ltd
JSE:GND
8B Zac 0 0 0 0
HK
China Merchants Port Holdings Co Ltd
HKEX:144
54.1B HKD 4.6 6.8 11.9 11.9
CN
China Merchants Port Group Co Ltd
SZSE:001872
48.3B CNY 2.9 10.6 14.7 14.7
CN
Liaoning Port Co Ltd
SSE:601880
35.6B CNY 3.3 36.5 23.7 23.7
AU
Qube Holdings Ltd
ASX:QUB
7.4B AUD 2 34.3 27.7 27.7