Hamburger Hafen und Logistik

Pending MSC Investment May Offer Competitive Edge Despite Project Delays

AnalystConsensusTarget

Not Invested

Consensus Narrative from Analysts

Published

10 Feb 25

Updated

13 Mar 25

AnalystConsensusTarget's Fair Value

€13.99

49.4% overvalued

13 Mar

€20.90

25.0%

Author's Valuation

€14.0

49.4% overvalued

AnalystConsensusTarget Fair Value

Narrative

Updates1

Shared on13 Mar 25
Fair value Decreased 20%

AnalystConsensusTarget has decreased future PE multiple from 7.9x to 6.1x.

AnalystConsensusTarget Fair Value

€14.0

49.4% overvalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

0.00%

Infrastructure revenue growth rate

0.28%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

6.81%

Calculation

€170.32m

Earnings '28

6.12x

PE Ratio '28

€1.04b

Market Cap '28

€1.04b

Market Cap '28

61.42m

No. shares '28

€16.97

Share Price '28

€16.97 Share Price '28

Discounted to 2025 @ 8.23% p.a.

€13.38

Fair Value '25

Pending MSC Investment May Offer Competitive Edge Despite Project Delays

Shared on13 Mar 25Fair value Decreased 20%

Shared on13 Mar 25
Fair value Decreased 20%