W

Westshore Terminals Investment Corp
TSX:WTE

Watchlist Manager
Westshore Terminals Investment Corp
TSX:WTE
Watchlist
Price: 27.09 CAD 0.33% Market Closed
Market Cap: 1.7B CAD

Relative Value

The Relative Value of one WTE stock under the Base Case scenario is 31.07 CAD. Compared to the current market price of 27.09 CAD, Westshore Terminals Investment Corp is Undervalued by 13%.

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.

WTE Relative Value
Base Case
31.07 CAD
Undervaluation 13%
Relative Value
Price
W
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
49
vs Industry
22
Median 3Y
4.6
Median 5Y
4.1
Industry
2.2
Forward
4.5
vs History
38
vs Industry
41
Median 3Y
16.6
Median 5Y
14.1
Industry
14.8
Forward
17
vs History
90
vs Industry
61
Median 3Y
10.3
Median 5Y
8.3
Industry
7.9
vs History
57
vs Industry
33
Median 3Y
19.3
Median 5Y
17.2
Industry
16.5
vs History
19
vs Industry
16
Median 3Y
2.2
Median 5Y
2.1
Industry
1.3
vs History
36
vs Industry
23
Median 3Y
5.1
Median 5Y
4.7
Industry
2.9
Forward
5.3
vs History
39
vs Industry
33
Median 3Y
11.2
Median 5Y
10.1
Industry
7.7
vs History
42
vs Industry
46
Median 3Y
10.2
Median 5Y
9.3
Industry
10
Forward
10.7
vs History
39
vs Industry
47
Median 3Y
12.5
Median 5Y
11.2
Industry
13.1
Forward
14.3
vs History
92
vs Industry
67
Median 3Y
11
Median 5Y
8.9
Industry
9.9
vs History
57
vs Industry
30
Median 3Y
18.9
Median 5Y
16.9
Industry
15.4
vs History
61
vs Industry
26
Median 3Y
1.5
Median 5Y
1.4
Industry
1

Multiples Across Competitors

WTE Competitors Multiples
Westshore Terminals Investment Corp Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Westshore Terminals Investment Corp
TSX:WTE
1.7B CAD 4.2 15 9.5 11.3
IN
Adani Ports and Special Economic Zone Ltd
NSE:ADANIPORTS
3.1T INR 10.2 27.9 18.7 24.1
CN
Shanghai International Port Group Co Ltd
SSE:600018
135.7B CNY 3.5 9 14.7 14.7
PH
International Container Terminal Services Inc
XPHS:ICT
840.6B PHP 5.3 17.5 10.2 12.2
CN
Ningbo Zhoushan Port Co Ltd
SSE:601018
70.2B CNY 2.4 14.2 13.4 13.4
ZA
Grindrod Ltd
JSE:GND
8.8B Zac 0 0 0 0
HK
China Merchants Port Holdings Co Ltd
HKEX:144
64.1B HKD 5.4 8.1 9.5 13.9
CN
Qingdao Port International Co Ltd
SSE:601298
58.7B CNY 3 11 9.2 9.2
CN
China Merchants Port Group Co Ltd
SZSE:001872
51.3B CNY 3.1 11.2 15.3 15.3
AU
Qube Holdings Ltd
ASX:QUB
7.6B AUD 2 35.1 28.3 28.3
CN
Liaoning Port Co Ltd
SSE:601880
35.6B CNY 3.3 36.2 23.7 23.7