Hainan Airlines Holding Co Ltd Relative Valuation - Hainan Airlines Holding Co Ltd

Watchlist Manager

Watchlist

Price: 1.55 CNY

Market Cap: ¥67B

Relative Value

The Relative Value of one Hainan Airlines Holding Co Ltd stock under the Base Case scenario is hidden CNY. Compared to the current market price of 1.55 CNY, Hainan Airlines Holding Co 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?

Hainan Airlines Holding Co Ltd 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
CN		Hainan Airlines Holding Co Ltd SSE:600221	67B CNY	1	-268.8	32.3	32.3
US		Delta Air Lines Inc NYSE:DAL	41.7B USD	0.7	8.3	6	8.6
US		United Airlines Holdings Inc NASDAQ:UAL	29.9B USD	0.5	8.9	7.7	7.7
CH		Kinarus Therapeutics Holding AG SIX:KNRS	19.5B CHF	0	-1 404.3	-1 404.9	-1 404.9
UK		International Consolidated Airlines Group SA LSE:IAG	16.6B GBP	0.6	5.8	2.9	4.4
IE	R	Ryanair Holdings PLC LSE:RYA	15.4B EUR	1.1	8	4.5	6.8
US		Southwest Airlines Co NYSE:LUV	20.7B USD	0.7	47	11.1	51.6
CN		Air China Ltd SSE:601111	120.2B CNY	0.7	444	-6 663.7	-6 663.7
IN		Interglobe Aviation Ltd NSE:INDIGO	1.6T INR	1.9	50.4	8.3	15.9
SG		Singapore Airlines Ltd SGX:C6L	20.6B SGD	1	9.1	5.4	13.1
CN		China Southern Airlines Co Ltd SSE:600029	106.6B CNY	0.6	-78.7	34.5	34.5

				Revenue Growth	P/S to Growth
CN		Hainan Airlines Holding Co Ltd SSE:600221	Average P/S: 0.9 1	9%	0.1
US		Delta Air Lines Inc NYSE:DAL	0.7	3%	0.2
US		United Airlines Holdings Inc NASDAQ:UAL	0.5	7%	0.1
CH		Kinarus Therapeutics Holding AG SIX:KNRS	Not Available	N/A	N/A
UK		International Consolidated Airlines Group SA LSE:IAG	0.6	5%	0.1
IE	R	Ryanair Holdings PLC LSE:RYA	1.1	9%	0.1
US		Southwest Airlines Co NYSE:LUV	0.7	8%	0.1
CN		Air China Ltd SSE:601111	0.7	6%	0.1
IN		Interglobe Aviation Ltd NSE:INDIGO	1.9	12%	0.2
SG		Singapore Airlines Ltd SGX:C6L	1	3%	0.3
CN		China Southern Airlines Co Ltd SSE:600029	0.6	5%	0.1

				Earnings Growth	PEG
CN		Hainan Airlines Holding Co Ltd SSE:600221	Average P/E: 72.7 Negative Multiple: -268.8	N/A	N/A
US		Delta Air Lines Inc NYSE:DAL	8.3	6%	1.4
US		United Airlines Holdings Inc NASDAQ:UAL	8.9	18%	0.5
CH		Kinarus Therapeutics Holding AG SIX:KNRS	Negative Multiple: -1 404.3	N/A	N/A
UK		International Consolidated Airlines Group SA LSE:IAG	5.8	6%	1
IE	R	Ryanair Holdings PLC LSE:RYA	8	14%	0.6
US		Southwest Airlines Co NYSE:LUV	47	85%	0.6
CN		Air China Ltd SSE:601111	444	N/A	N/A
IN		Interglobe Aviation Ltd NSE:INDIGO	50.4	8%	6.3
SG		Singapore Airlines Ltd SGX:C6L	9.1	-23%	N/A
CN		China Southern Airlines Co Ltd SSE:600029	Negative Multiple: -78.7	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
CN		Hainan Airlines Holding Co Ltd SSE:600221	Average EV/EBITDA: 12.5 32.3	N/A	N/A
US		Delta Air Lines Inc NYSE:DAL	6	11%	0.5
US		United Airlines Holdings Inc NASDAQ:UAL	7.7	31%	0.2
CH		Kinarus Therapeutics Holding AG SIX:KNRS	Negative Multiple: -1 404.9	N/A	N/A
UK		International Consolidated Airlines Group SA LSE:IAG	2.9	5%	0.6
IE	R	Ryanair Holdings PLC LSE:RYA	4.5	10%	0.4
US		Southwest Airlines Co NYSE:LUV	11.1	39%	0.3
CN		Air China Ltd SSE:601111	Negative Multiple: -6 663.7	N/A	N/A
IN		Interglobe Aviation Ltd NSE:INDIGO	8.3	12%	0.7
SG		Singapore Airlines Ltd SGX:C6L	5.4	3%	1.8
CN		China Southern Airlines Co Ltd SSE:600029	34.5	103%	0.3

				EBIT Growth	EV/EBIT to Growth
CN		Hainan Airlines Holding Co Ltd SSE:600221	Average EV/EBIT: 19.4 32.3	N/A	N/A
US		Delta Air Lines Inc NYSE:DAL	8.6	11%	0.8
US		United Airlines Holdings Inc NASDAQ:UAL	7.7	14%	0.5
CH		Kinarus Therapeutics Holding AG SIX:KNRS	Negative Multiple: -1 404.9	N/A	N/A
UK		International Consolidated Airlines Group SA LSE:IAG	4.4	3%	1.5
IE	R	Ryanair Holdings PLC LSE:RYA	6.8	11%	0.6
US		Southwest Airlines Co NYSE:LUV	51.6	100%	0.5
CN		Air China Ltd SSE:601111	Negative Multiple: -6 663.7	N/A	N/A
IN		Interglobe Aviation Ltd NSE:INDIGO	15.9	6%	2.7
SG		Singapore Airlines Ltd SGX:C6L	13.1	-5%	N/A
CN		China Southern Airlines Co Ltd SSE:600029	34.5	34%	1

Hainan Airlines Holding Co Ltd
SSE:600221

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples
Hainan Airlines Holding Co Ltd Competitors

See Also

Company

Help

Tools

Stocks

Hainan Airlines Holding Co Ltd SSE:600221

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples Hainan Airlines Holding Co Ltd Competitors

See Also

Company

Help

Tools

Stocks

Hainan Airlines Holding Co Ltd
SSE:600221

Competitors Multiples
Hainan Airlines Holding Co Ltd Competitors