Xiamen International AirportLtd Valuation

Q: What is the Fair Price of 600897 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

600897 (CN¥14.74) is trading below our estimate of [[fair value]] (CN¥45.85)

Is 600897 undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

5/6

Valuation Score 5/6

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 600897 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: 600897 (CN¥14.74) is trading below our estimate of fair value (CN¥45.85)

Significantly Below Fair Value: 600897 is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 600897?

Key metric: As 600897 is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for 600897. This is calculated by dividing 600897's market cap by their current earnings.
What is 600897's PE Ratio?
PE Ratio	13.4x
Earnings	CN¥456.98m
Market Cap	CN¥6.15b

600897 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	2x
Enterprise Value/EBITDA	4.9x
PEG Ratio	1x

Price to Earnings Ratio vs Peers

How does 600897's PE Ratio compare to its peers?

The above table shows the PE ratio for 600897 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	68.3x
002023 Sichuan Haite High-techLtd	104x	n/a	CN¥7.9b
300424 Guangzhou Hangxin Aviation Technology	116.7x	n/a	CN¥4.2b
000089 Shenzhen Airport	25.3x	19.4%	CN¥14.1b
600004 Guangzhou Baiyun International Airport	27.2x	13.9%	CN¥22.6b
600897 Xiamen International AirportLtd	13.4x	13.7%	CN¥6.1b

Price-To-Earnings vs Peers: 600897 is good value based on its Price-To-Earnings Ratio (13.4x) compared to the peer average (68.7x).

Price to Earnings Ratio vs Industry

How does 600897's PE Ratio compare vs other companies in the CN Infrastructure Industry?

0 Companies	Price / Earnings	Estimated Growth	Market Cap

No more companies available in this PE range

0 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: 600897 is good value based on its Price-To-Earnings Ratio (13.4x) compared to the CN Infrastructure industry average (15.5x).

Price to Earnings Ratio vs Fair Ratio

What is 600897'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.

600897 PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	13.4x
Fair PE Ratio	14.4x

Price-To-Earnings vs Fair Ratio: 600897 is good value based on its Price-To-Earnings Ratio (13.4x) compared to the estimated Fair Price-To-Earnings Ratio (14.4x).

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 600897 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¥14.85	CN¥13.75 -7.4%	9.1%	CN¥15.00	CN¥12.50	n/a	2
Nov ’25	CN¥14.46	CN¥13.75 -4.9%	9.1%	CN¥15.00	CN¥12.50	n/a	2
Oct ’25	CN¥14.74	CN¥13.75 -6.7%	9.1%	CN¥15.00	CN¥12.50	n/a	2
Sep ’25	CN¥12.69	CN¥13.75 +8.4%	9.1%	CN¥15.00	CN¥12.50	n/a	2
Aug ’25	CN¥13.24	CN¥13.75 +3.9%	9.1%	CN¥15.00	CN¥12.50	n/a	2
Jul ’25	CN¥12.88	CN¥13.25 +2.9%	13.2%	CN¥15.00	CN¥11.50	n/a	2
Jun ’25	CN¥13.67	CN¥13.25 -3.1%	13.2%	CN¥15.00	CN¥11.50	n/a	2
May ’25	CN¥13.94	CN¥13.25 -4.9%	13.2%	CN¥15.00	CN¥11.50	n/a	2
Apr ’25	CN¥13.36	CN¥13.25 -0.8%	13.2%	CN¥15.00	CN¥11.50	n/a	2
Mar ’25	CN¥12.92	CN¥13.25 +2.6%	13.2%	CN¥15.00	CN¥11.50	n/a	2
Feb ’25	CN¥11.71	CN¥14.75 +26.0%	1.7%	CN¥15.00	CN¥14.50	n/a	2
Jan ’25	CN¥12.49	CN¥14.75 +18.1%	1.7%	CN¥15.00	CN¥14.50	n/a	2
Dec ’24	CN¥13.03	CN¥14.75 +13.2%	1.7%	CN¥15.00	CN¥14.50	n/a	2
Nov ’24	CN¥12.64	CN¥14.75 +16.7%	1.7%	CN¥15.00	CN¥14.50	CN¥14.46	2
Oct ’24	CN¥13.02	CN¥15.00 +15.2%	3.3%	CN¥15.50	CN¥14.50	CN¥14.74	2
Sep ’24	CN¥13.45	CN¥15.00 +11.5%	3.3%	CN¥15.50	CN¥14.50	CN¥12.69	2
Aug ’24	CN¥14.75	CN¥14.29 -3.1%	1.5%	CN¥14.50	CN¥14.07	CN¥13.24	2
Jul ’24	CN¥14.78	CN¥14.29 -3.3%	1.5%	CN¥14.50	CN¥14.07	CN¥12.88	2
Jun ’24	CN¥14.07	CN¥12.75 -9.4%	10.4%	CN¥14.07	CN¥11.43	CN¥13.67	2
May ’24	CN¥13.89	CN¥12.75 -8.2%	10.4%	CN¥14.07	CN¥11.43	CN¥13.94	2
Feb ’24	CN¥12.39	CN¥12.14 -2.0%	5.9%	CN¥12.86	CN¥11.43	CN¥11.71	2
Jan ’24	CN¥11.96	CN¥12.14 +1.5%	5.9%	CN¥12.86	CN¥11.43	CN¥12.49	2
Dec ’23	CN¥11.45	CN¥12.14 +6.1%	5.9%	CN¥12.86	CN¥11.43	CN¥13.03	2
Nov ’23	CN¥10.69	CN¥11.93 +11.6%	7.8%	CN¥12.86	CN¥11.00	CN¥12.64	2

Analyst Forecast: Target price is lower than the current share price.