MAC Relative Valuation - MacroAsia Corp

Watchlist Manager

Watchlist

Price: 4.67 PHP 1.08% Market Closed

Market Cap: ₱8.8B

Relative Value

The Relative Value of one MAC stock under the Base Case scenario is hidden PHP. Compared to the current market price of 4.67 PHP, MacroAsia Corp 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?

MAC 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
PH	M	MacroAsia Corp XPHS:MAC	8.8B PHP	0.9	7.6	12.6	24.2
ES		Aena SME SA MAD:AENA	39B EUR	6.2	18.3	11.6	14.7
TH		Airports of Thailand PCL SET:AOT	739.3B THB	11.2	42.2	20.8	31.2
FR		Aeroports de Paris SA PAR:ADP	11.3B EUR	1.7	29.6	13.6	13.6
MX		Grupo Aeroportuario del Pacifico SAB de CV BMV:GAPB	193B MXN	4.6	19.2	10.6	12.9
IN		GMR Airports Ltd NSE:GMRAIRPORT	1T INR	7.5	-280.8	24.1	36.6
CN		Shanghai International Airport Co Ltd SSE:600009	75.9B CNY	5.9	32.1	34.8	34.8
MX		Grupo Aeroportuario del Sureste SAB de CV BMV:ASURB	185.6B MXN	5	17.8	9.5	11.3
CH		Flughafen Zuerich AG SIX:FHZN	7.8B CHF	5.8	23.1	12.7	20.7
NZ		Auckland International Airport Ltd NZX:AIA	15.4B NZD	15.1	37.6	34.6	34.6
DE	F	Fraport Frankfurt Airport Services Worldwide AG XMUN:FRA	7.7B EUR	1.8	16.5	11.8	19.2

				Revenue Growth	P/S to Growth
PH	M	MacroAsia Corp XPHS:MAC	Average P/S: 6 0.9	10%	0.1
ES		Aena SME SA MAD:AENA	6.2	4%	1.6
TH		Airports of Thailand PCL SET:AOT	11.2	11%	1
FR		Aeroports de Paris SA PAR:ADP	1.7	4%	0.4
MX		Grupo Aeroportuario del Pacifico SAB de CV BMV:GAPB	4.6	15%	0.3
IN		GMR Airports Ltd NSE:GMRAIRPORT	7.5	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	8%	0.6
CH		Flughafen Zuerich AG SIX:FHZN	5.8	4%	1.5
NZ		Auckland International Airport Ltd NZX:AIA	15.1	9%	1.7
DE	F	Fraport Frankfurt Airport Services Worldwide AG XMUN:FRA	1.8	3%	0.6

				Earnings Growth	PEG
PH	M	MacroAsia Corp XPHS:MAC	Average P/E: 24.4 7.6	10%	0.8
ES		Aena SME SA MAD:AENA	18.3	5%	3.7
TH		Airports of Thailand PCL SET:AOT	42.2	21%	2
FR		Aeroports de Paris SA PAR:ADP	29.6	33%	0.9
MX		Grupo Aeroportuario del Pacifico SAB de CV BMV:GAPB	19.2	15%	1.3
IN		GMR Airports Ltd NSE:GMRAIRPORT	Negative Multiple: -280.8	N/A	N/A
CN		Shanghai International Airport Co Ltd SSE:600009	32.1	20%	1.6
MX		Grupo Aeroportuario del Sureste SAB de CV BMV:ASURB	17.8	17%	1
CH		Flughafen Zuerich AG SIX:FHZN	23.1	1%	23.1
NZ		Auckland International Airport Ltd NZX:AIA	37.6	-5%	N/A
DE	F	Fraport Frankfurt Airport Services Worldwide AG XMUN:FRA	16.5	-4%	N/A

				EBITDA Growth	EV/EBITDA to Growth
PH	M	MacroAsia Corp XPHS:MAC	Average EV/EBITDA: 17.9 12.6	5%	2.5
ES		Aena SME SA MAD:AENA	11.6	5%	2.3
TH		Airports of Thailand PCL SET:AOT	20.8	15%	1.4
FR		Aeroports de Paris SA PAR:ADP	13.6	26%	0.5
MX		Grupo Aeroportuario del Pacifico SAB de CV BMV:GAPB	10.6	20%	0.5
IN		GMR Airports Ltd NSE:GMRAIRPORT	24.1	29%	0.8
CN		Shanghai International Airport Co Ltd SSE:600009	34.8	60%	0.6
MX		Grupo Aeroportuario del Sureste SAB de CV BMV:ASURB	9.5	13%	0.7
CH		Flughafen Zuerich AG SIX:FHZN	12.7	5%	2.5
NZ		Auckland International Airport Ltd NZX:AIA	34.6	23%	1.5
DE	F	Fraport Frankfurt Airport Services Worldwide AG XMUN:FRA	11.8	8%	1.5

				EBIT Growth	EV/EBIT to Growth
PH	M	MacroAsia Corp XPHS:MAC	Average EV/EBIT: 23.1 24.2	14%	1.7
ES		Aena SME SA MAD:AENA	14.7	5%	2.9
TH		Airports of Thailand PCL SET:AOT	31.2	19%	1.6
FR		Aeroports de Paris SA PAR:ADP	13.6	8%	1.7
MX		Grupo Aeroportuario del Pacifico SAB de CV BMV:GAPB	12.9	20%	0.6
IN		GMR Airports Ltd NSE:GMRAIRPORT	36.6	52%	0.7
CN		Shanghai International Airport Co Ltd SSE:600009	34.8	35%	1
MX		Grupo Aeroportuario del Sureste SAB de CV BMV:ASURB	11.3	16%	0.7
CH		Flughafen Zuerich AG SIX:FHZN	20.7	3%	6.9
NZ		Auckland International Airport Ltd NZX:AIA	34.6	8%	4.3
DE	F	Fraport Frankfurt Airport Services Worldwide AG XMUN:FRA	19.2	7%	2.7

MacroAsia Corp
XPHS:MAC

Relative Value

Valuation Multiples

Multiples Across Competitors

MAC Competitors Multiples
MacroAsia Corp Competitors

See Also

Company

Help

Tools

Stocks

MacroAsia Corp XPHS:MAC

Relative Value

Valuation Multiples

Multiples Across Competitors

MAC Competitors Multiples MacroAsia Corp Competitors

See Also

Company

Help

Tools

Stocks

MacroAsia Corp
XPHS:MAC

MAC Competitors Multiples
MacroAsia Corp Competitors