Shanghai International Airport Valuation

Q: What is the Fair Price of 600009 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

600009 (CN¥37.64) is trading above our estimate of [[fair value]] (CN¥35.79)

Is 600009 undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

0/6

Valuation Score 0/6

Below Fair Value
Significantly Below Fair Value
Price-To-Earnings vs Peers
Price-To-Earnings vs Industry
Price-To-Earnings vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of 600009 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: 600009 (CN¥37.64) is trading above our estimate of fair value (CN¥35.79)

Significantly Below Fair Value: 600009 is trading above our estimate of fair value.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 600009?

Other financial metrics that can be useful for relative valuation.

The above table shows the n/a ratio for 600009. This is calculated by dividing 600009's market cap by their current preferred multiple.
What is 600009's n/a Ratio?
n/a	0x
n/a	n/a
Market Cap	CN¥93.67b

600009 key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	8.7x
Enterprise Value/EBITDA	31.4x
PEG Ratio	1.7x

Price to Earnings Ratio vs Peers

How does 600009's PE Ratio compare to its peers?

The above table shows the PE ratio for 600009 vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PE	Estimated Growth	Market Cap
Peer Average	52.7x
600004 Guangzhou Baiyun International Airport	41.9x	25.6%	CN¥24.5b
000089 Shenzhen Airport	23.9x	11.6%	CN¥14.3b
002023 Sichuan Haite High-techLtd	130.6x	28.9%	CN¥7.8b
600897 Xiamen International AirportLtd	14.5x	9.0%	CN¥5.8b
600009 Shanghai International Airport	66x	38.6%	CN¥93.7b

Price-To-Earnings vs Peers: 600009 is expensive based on its Price-To-Earnings Ratio (66x) compared to the peer average (52.7x).

Price to Earnings Ratio vs Industry

How does 600009's PE Ratio compare vs other companies in the CN Infrastructure Industry?

0 Companies	Price / Earnings	Estimated Growth	Market Cap
Industry Avg.	n/a	11.7%
	n/a	n/a	n/a

Fetching data

0 Companies	Price / Earnings	Estimated Growth	Market Cap
Industry Avg.	n/a	11.7%
	n/a	n/a	n/a

No more companies

Price-To-Earnings vs Industry: 600009 is expensive based on its Price-To-Earnings Ratio (66x) compared to the CN Infrastructure industry average (14.6x).

Price to Earnings Ratio vs Fair Ratio

What is 600009's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

600009 PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	66x
Fair PE Ratio	36.1x

Price-To-Earnings vs Fair Ratio: 600009 is expensive based on its Price-To-Earnings Ratio (66x) compared to the estimated Fair Price-To-Earnings Ratio (36.1x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst 600009 forecast and predictions for the stock price in 12 month’s time.
Date	Share Price	Average 1Y Price Target	Dispersion	High	Low	1Y Actual price	Analysts
Current	CN¥37.64	CN¥41.30 +9.7%	21.1%	CN¥62.00	CN¥26.60	n/a	13
Apr ’25	CN¥36.65	CN¥40.68 +11.0%	22.5%	CN¥62.00	CN¥27.70	n/a	13
Mar ’25	CN¥34.93	CN¥40.47 +15.9%	22.6%	CN¥62.00	CN¥27.70	n/a	13
Feb ’25	CN¥33.34	CN¥40.64 +21.9%	22.1%	CN¥62.00	CN¥27.70	n/a	13
Jan ’25	CN¥32.78	CN¥42.01 +28.2%	23.6%	CN¥62.00	CN¥28.40	n/a	13
Dec ’24	CN¥35.96	CN¥49.86 +38.6%	25.0%	CN¥76.70	CN¥31.30	n/a	12
Nov ’24	CN¥37.09	CN¥51.19 +38.0%	22.3%	CN¥76.70	CN¥37.10	n/a	12
Oct ’24	CN¥37.89	CN¥53.34 +40.8%	23.0%	CN¥76.70	CN¥37.10	n/a	12
Sep ’24	CN¥39.49	CN¥58.95 +49.3%	22.8%	CN¥89.00	CN¥38.00	n/a	12
Aug ’24	CN¥46.85	CN¥65.12 +39.0%	18.3%	CN¥89.00	CN¥43.00	n/a	14
Jul ’24	CN¥45.42	CN¥65.90 +45.1%	16.8%	CN¥89.00	CN¥48.00	n/a	14
Jun ’24	CN¥45.12	CN¥66.12 +46.5%	16.8%	CN¥89.00	CN¥48.00	n/a	14
May ’24	CN¥53.70	CN¥66.30 +23.5%	14.5%	CN¥81.00	CN¥44.00	CN¥37.64	15
Apr ’24	CN¥55.73	CN¥66.27 +18.9%	14.6%	CN¥81.00	CN¥44.00	CN¥36.65	15
Mar ’24	CN¥58.82	CN¥68.79 +16.9%	15.0%	CN¥87.50	CN¥44.00	CN¥34.93	15
Feb ’24	CN¥60.49	CN¥66.67 +10.2%	15.0%	CN¥87.50	CN¥44.00	CN¥33.34	14
Jan ’24	CN¥57.71	CN¥62.91 +9.0%	18.0%	CN¥87.50	CN¥39.50	CN¥32.78	12
Dec ’23	CN¥54.25	CN¥63.20 +16.5%	19.6%	CN¥87.50	CN¥39.50	CN¥35.96	10
Nov ’23	CN¥58.00	CN¥61.70 +6.4%	19.7%	CN¥87.50	CN¥39.50	CN¥37.09	9
Oct ’23	CN¥57.78	CN¥60.04 +3.9%	10.2%	CN¥65.20	CN¥49.00	CN¥37.89	5
Sep ’23	CN¥54.77	CN¥57.33 +4.7%	11.4%	CN¥65.00	CN¥49.00	CN¥39.49	3
Aug ’23	CN¥54.80	CN¥54.50 -0.5%	17.4%	CN¥71.50	CN¥35.00	CN¥46.85	13
Jul ’23	CN¥54.15	CN¥54.15 -0.006%	18.7%	CN¥71.50	CN¥35.00	CN¥45.42	12
Jun ’23	CN¥48.89	CN¥52.52 +7.4%	19.6%	CN¥71.50	CN¥35.00	CN¥45.12	13
May ’23	CN¥49.40	CN¥52.07 +5.4%	19.9%	CN¥71.50	CN¥35.00	CN¥53.70	13

Analyst Forecast: Target price is less than 20% higher than the current share price.