AEOXF Relative Valuation - Aeroports de Paris SA

Watchlist Manager

Watchlist

Price: 143.4275 USD 1.22% Market Closed

Market Cap: $14.2B

Relative Value

The Relative Value of one AEOXF stock under the Base Case scenario is 249.5082 USD. Compared to the current market price of 143.4275 USD, Aeroports de Paris SA is Undervalued by 43%.

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?

AEOXF Relative Value

Base Case

Undervaluation 43%

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
FR		Aeroports de Paris SA OTC:AEOXF	11.7B USD	1.7	30.7	13.9	13.9
ES		Aena SME SA MAD:AENA	40.7B EUR	6.6	19.7	12.2	15.9
TH		Airports of Thailand PCL SET:AOT	807.1B THB	12.3	46.3	22.8	34.1
MX		Grupo Aeroportuario del Pacifico SAB de CV BMV:GAPB	217.9B MXN	5.3	21.9	11.9	14.5
IN		GMR Airports Ltd NSE:GMRAIRPORT	1.1T INR	7.7	-289.4	24.7	37.5
CN		Shanghai International Airport Co Ltd SSE:600009	76.5B CNY	5.9	32.3	35.1	35.1
MX		Grupo Aeroportuario del Sureste SAB de CV BMV:ASURB	178B MXN	5.1	16	9	10.4
CH		Flughafen Zuerich AG SIX:FHZN	8B CHF	6	23.8	13.1	21.3
DE	F	Fraport Frankfurt Airport Services Worldwide AG XMUN:FRA	7.8B EUR	1.8	16.6	11.8	19.3
DE		Fraport AG Frankfurt Airport Services Worldwide XETRA:FRA	7.6B EUR	1.7	16.2	11.7	19.1
NZ		Auckland International Airport Ltd NZX:AIA	15B NZD	14.9	35.6	33.1	33.1

				Revenue Growth	P/S to Growth
FR		Aeroports de Paris SA OTC:AEOXF	Average P/S: 6.3 1.7	4%	0.4
ES		Aena SME SA MAD:AENA	6.6	7%	0.9
TH		Airports of Thailand PCL SET:AOT	12.3	11%	1.1
MX		Grupo Aeroportuario del Pacifico SAB de CV BMV:GAPB	5.3	15%	0.4
IN		GMR Airports Ltd NSE:GMRAIRPORT	7.7	24%	0.3
CN		Shanghai International Airport Co Ltd SSE:600009	5.9	7%	0.8
MX		Grupo Aeroportuario del Sureste SAB de CV BMV:ASURB	5.1	11%	0.5
CH		Flughafen Zuerich AG SIX:FHZN	6	4%	1.5
DE	F	Fraport Frankfurt Airport Services Worldwide AG XMUN:FRA	1.8	3%	0.6
DE		Fraport AG Frankfurt Airport Services Worldwide XETRA:FRA	1.7	3%	0.6
NZ		Auckland International Airport Ltd NZX:AIA	14.9	9%	1.7

				Earnings Growth	PEG
FR		Aeroports de Paris SA OTC:AEOXF	Average P/E: 25.9 30.7	33%	0.9
ES		Aena SME SA MAD:AENA	19.7	7%	2.8
TH		Airports of Thailand PCL SET:AOT	46.3	21%	2.2
MX		Grupo Aeroportuario del Pacifico SAB de CV BMV:GAPB	21.9	15%	1.5
IN		GMR Airports Ltd NSE:GMRAIRPORT	Negative Multiple: -289.4	N/A	N/A
CN		Shanghai International Airport Co Ltd SSE:600009	32.3	20%	1.6
MX		Grupo Aeroportuario del Sureste SAB de CV BMV:ASURB	16	0%	N/A
CH		Flughafen Zuerich AG SIX:FHZN	23.8	1%	23.8
DE	F	Fraport Frankfurt Airport Services Worldwide AG XMUN:FRA	16.6	-4%	N/A
DE		Fraport AG Frankfurt Airport Services Worldwide XETRA:FRA	16.2	-4%	N/A
NZ		Auckland International Airport Ltd NZX:AIA	35.6	-5%	N/A

				EBITDA Growth	EV/EBITDA to Growth
FR		Aeroports de Paris SA OTC:AEOXF	Average EV/EBITDA: 18.1 13.9	25%	0.6
ES		Aena SME SA MAD:AENA	12.2	7%	1.7
TH		Airports of Thailand PCL SET:AOT	22.8	13%	1.8
MX		Grupo Aeroportuario del Pacifico SAB de CV BMV:GAPB	11.9	20%	0.6
IN		GMR Airports Ltd NSE:GMRAIRPORT	24.7	29%	0.9
CN		Shanghai International Airport Co Ltd SSE:600009	35.1	59%	0.6
MX		Grupo Aeroportuario del Sureste SAB de CV BMV:ASURB	9	11%	0.8
CH		Flughafen Zuerich AG SIX:FHZN	13.1	6%	2.2
DE	F	Fraport Frankfurt Airport Services Worldwide AG XMUN:FRA	11.8	8%	1.5
DE		Fraport AG Frankfurt Airport Services Worldwide XETRA:FRA	11.7	8%	1.5
NZ		Auckland International Airport Ltd NZX:AIA	33.1	23%	1.4

				EBIT Growth	EV/EBIT to Growth
FR		Aeroports de Paris SA OTC:AEOXF	Average EV/EBIT: 23.1 13.9	7%	2
ES		Aena SME SA MAD:AENA	15.9	8%	2
TH		Airports of Thailand PCL SET:AOT	34.1	18%	1.9
MX		Grupo Aeroportuario del Pacifico SAB de CV BMV:GAPB	14.5	20%	0.7
IN		GMR Airports Ltd NSE:GMRAIRPORT	37.5	49%	0.8
CN		Shanghai International Airport Co Ltd SSE:600009	35.1	34%	1
MX		Grupo Aeroportuario del Sureste SAB de CV BMV:ASURB	10.4	9%	1.2
CH		Flughafen Zuerich AG SIX:FHZN	21.3	4%	5.3
DE	F	Fraport Frankfurt Airport Services Worldwide AG XMUN:FRA	19.3	6%	3.2
DE		Fraport AG Frankfurt Airport Services Worldwide XETRA:FRA	19.1	6%	3.2
NZ		Auckland International Airport Ltd NZX:AIA	33.1	8%	4.1

Aeroports de Paris SA
OTC:AEOXF

Relative Value

Valuation Multiples

Multiples Across Competitors

AEOXF Competitors Multiples
Aeroports de Paris SA Competitors

See Also

Company

Help

Tools

Stocks

Aeroports de Paris SA OTC:AEOXF

Relative Value

Valuation Multiples

Multiples Across Competitors

AEOXF Competitors Multiples Aeroports de Paris SA Competitors

See Also

Company

Help

Tools

Stocks

Aeroports de Paris SA
OTC:AEOXF

AEOXF Competitors Multiples
Aeroports de Paris SA Competitors