TUGS Relative Valuation - Harbor Star Shipping Services Inc

Watchlist Manager

Watchlist

Price: 0.61 PHP 3.39% Market Closed

Market Cap: ₱545.7m

Relative Value

The Relative Value of one TUGS stock under the Base Case scenario is 4.34 PHP. Compared to the current market price of 0.61 PHP, Harbor Star Shipping Services Inc is Undervalued by 86%.

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?

TUGS Relative Value

Base Case

Undervaluation 86%

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
PH	H	Harbor Star Shipping Services Inc XPHS:TUGS	545.7m PHP	0.2	-10.2	2.7	7.5
IN		Adani Ports and Special Economic Zone Ltd NSE:ADANIPORTS	3.3T INR	9.5	27.6	17.3	22.5
PH	I	International Container Terminal Services Inc XPHS:ICT	1.3T PHP	7.3	23.6	13.2	15.7
CN		Shanghai International Port Group Co Ltd SSE:600018	116.2B CNY	3	8.1	11.7	11.7
ZA	G	Grindrod Ltd JSE:GND	11.5B ZAR	2.4	8.9	92.9	92.9
CN		Ningbo Zhoushan Port Co Ltd SSE:601018	76.6B CNY	2.6	16.4	14.9	14.9
CN		Qingdao Port International Co Ltd SSE:601298	61.9B CNY	3.2	11.3	11.5	11.5
HK		China Merchants Port Holdings Co Ltd HKEX:144	66.4B HKD	5.3	9.4	13.9	13.9
CN		China Merchants Port Group Co Ltd SZSE:001872	48.8B CNY	2.9	10.6	15.5	15.5
AU		Qube Holdings Ltd ASX:QUB	8.4B AUD	2	164.8	45.3	45.3
CN		Liaoning Port Co Ltd SSE:601880	39.6B CNY	3.4	40.9	14.9	14.9

				Revenue Growth	P/S to Growth
PH	H	Harbor Star Shipping Services Inc XPHS:TUGS	Average P/S: 3.8 0.2	N/A	N/A
IN		Adani Ports and Special Economic Zone Ltd NSE:ADANIPORTS	9.5	18%	0.5
PH	I	International Container Terminal Services Inc XPHS:ICT	7.3	12%	0.6
CN		Shanghai International Port Group Co Ltd SSE:600018	3	3%	1
ZA	G	Grindrod Ltd JSE:GND	2.4	17%	0.1
CN		Ningbo Zhoushan Port Co Ltd SSE:601018	2.6	N/A	N/A
CN		Qingdao Port International Co Ltd SSE:601298	3.2	3%	1.1
HK		China Merchants Port Holdings Co Ltd HKEX:144	5.3	6%	0.9
CN		China Merchants Port Group Co Ltd SZSE:001872	2.9	5%	0.6
AU		Qube Holdings Ltd ASX:QUB	2	9%	0.2
CN		Liaoning Port Co Ltd SSE:601880	3.4	N/A	N/A

				Earnings Growth	PEG
PH	H	Harbor Star Shipping Services Inc XPHS:TUGS	Average P/E: 32.2 Negative Multiple: -10.2	N/A	N/A
IN		Adani Ports and Special Economic Zone Ltd NSE:ADANIPORTS	27.6	17%	1.6
PH	I	International Container Terminal Services Inc XPHS:ICT	23.6	16%	1.5
CN		Shanghai International Port Group Co Ltd SSE:600018	8.1	-5%	N/A
ZA	G	Grindrod Ltd JSE:GND	8.9	-63%	N/A
CN		Ningbo Zhoushan Port Co Ltd SSE:601018	16.4	N/A	N/A
CN		Qingdao Port International Co Ltd SSE:601298	11.3	5%	2.3
HK		China Merchants Port Holdings Co Ltd HKEX:144	9.4	1%	9.4
CN		China Merchants Port Group Co Ltd SZSE:001872	10.6	3%	3.5
AU		Qube Holdings Ltd ASX:QUB	164.8	94%	1.8
CN		Liaoning Port Co Ltd SSE:601880	40.9	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
PH	H	Harbor Star Shipping Services Inc XPHS:TUGS	Average EV/EBITDA: 23.1 2.7	N/A	N/A
IN		Adani Ports and Special Economic Zone Ltd NSE:ADANIPORTS	17.3	17%	1
PH	I	International Container Terminal Services Inc XPHS:ICT	13.2	12%	1.1
CN		Shanghai International Port Group Co Ltd SSE:600018	11.7	21%	0.6
ZA	G	Grindrod Ltd JSE:GND	92.9	89%	1
CN		Ningbo Zhoushan Port Co Ltd SSE:601018	14.9	N/A	N/A
CN		Qingdao Port International Co Ltd SSE:601298	11.5	25%	0.5
HK		China Merchants Port Holdings Co Ltd HKEX:144	13.9	5%	2.8
CN		China Merchants Port Group Co Ltd SZSE:001872	15.5	49%	0.3
AU		Qube Holdings Ltd ASX:QUB	45.3	47%	1
CN		Liaoning Port Co Ltd SSE:601880	14.9	N/A	N/A

				EBIT Growth	EV/EBIT to Growth
PH	H	Harbor Star Shipping Services Inc XPHS:TUGS	Average EV/EBIT: 24.2 7.5	N/A	N/A
IN		Adani Ports and Special Economic Zone Ltd NSE:ADANIPORTS	22.5	18%	1.2
PH	I	International Container Terminal Services Inc XPHS:ICT	15.7	13%	1.2
CN		Shanghai International Port Group Co Ltd SSE:600018	11.7	-4%	N/A
ZA	G	Grindrod Ltd JSE:GND	92.9	N/A	N/A
CN		Ningbo Zhoushan Port Co Ltd SSE:601018	14.9	N/A	N/A
CN		Qingdao Port International Co Ltd SSE:601298	11.5	N/A	N/A
HK		China Merchants Port Holdings Co Ltd HKEX:144	13.9	7%	2
CN		China Merchants Port Group Co Ltd SZSE:001872	15.5	N/A	N/A
AU		Qube Holdings Ltd ASX:QUB	45.3	27%	1.7
CN		Liaoning Port Co Ltd SSE:601880	14.9	N/A	N/A

Harbor Star Shipping Services Inc
XPHS:TUGS

Relative Value

Valuation Multiples

Multiples Across Competitors

TUGS Competitors Multiples
Harbor Star Shipping Services Inc Competitors

See Also

Company

Help

Tools

Stocks

Harbor Star Shipping Services Inc XPHS:TUGS

Relative Value

Valuation Multiples

Multiples Across Competitors

TUGS Competitors Multiples Harbor Star Shipping Services Inc Competitors

See Also

Company

Help

Tools

Stocks

Harbor Star Shipping Services Inc
XPHS:TUGS

TUGS Competitors Multiples
Harbor Star Shipping Services Inc Competitors