Swire Properties Valuation
Is SW9 undervalued compared to its fair value, analyst forecasts and its price relative to the market?
Valuation Score
4/6Valuation Score 4/6
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 SW9 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.
Below Fair Value: SW9 (€1.83) is trading below our estimate of fair value (€2.33)
Significantly Below Fair Value: SW9 is trading below fair value by more than 20%.
Key Valuation Metric
Which metric is best to use when looking at relative valuation for SW9?
Other financial metrics that can be useful for relative valuation.
| What is SW9's n/a Ratio? | |
|---|---|
| n/a | 0x |
| n/a | n/a |
| Market Cap | HK$93.48b |
| Key Statistics | |
|---|---|
| Enterprise Value/Revenue | 8.6x |
| Enterprise Value/EBITDA | 14.3x |
| PEG Ratio | 1.5x |
Price to Earnings Ratio vs Peers
How does SW9's PE Ratio compare to its peers?
| Company | Forward PE | Estimated Growth | Market Cap |
|---|---|---|---|
| Peer Average | 37.9x | ||
GWK3 GAG Immobilien | 49.6x | n/a | €888.4m |
SPB Sedlmayr Grund und Immobilien | 69.1x | n/a | €881.2m |
DWB Dinkelacker | 28.5x | n/a | €305.7m |
VIH1 VIB Vermögen | 4.3x | n/a | €363.6m |
SW9 Swire Properties | 35.5x | 23.3% | €93.5b |
Price-To-Earnings vs Peers: SW9 is good value based on its Price-To-Earnings Ratio (35.5x) compared to the peer average (37.9x).
Price to Earnings Ratio vs Industry
How does SW9's PE Ratio compare vs other companies in the DE Real Estate Industry?
Price-To-Earnings vs Industry: SW9 is expensive based on its Price-To-Earnings Ratio (35.5x) compared to the German Real Estate industry average (27.3x).
Price to Earnings Ratio vs Fair Ratio
What is SW9'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.
| Fair Ratio | |
|---|---|
| Current PE Ratio | 35.5x |
| Fair PE Ratio | 25.2x |
Price-To-Earnings vs Fair Ratio: SW9 is expensive based on its Price-To-Earnings Ratio (35.5x) compared to the estimated Fair Price-To-Earnings Ratio (25.2x).
Analyst Price Targets
What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?
| Date | Share Price | Average 1Y Price Target | Dispersion | High | Low | 1Y Actual price | Analysts |
|---|---|---|---|---|---|---|---|
| Current | €1.83 | €2.38 +29.9% | 14.9% | €3.43 | €1.92 | n/a | 15 |
| Apr ’25 | €1.89 | €2.31 +22.4% | 15.4% | €3.35 | €1.88 | n/a | 15 |
| Mar ’25 | €1.81 | €2.34 +29.4% | 18.6% | €3.66 | €1.77 | n/a | 15 |
| Feb ’25 | €1.67 | €2.40 +43.9% | 21.5% | €3.65 | €1.76 | n/a | 14 |
| Jan ’25 | €1.88 | €2.47 +31.4% | 19.4% | €3.57 | €1.73 | n/a | 14 |
| Dec ’24 | €1.74 | €2.62 +50.3% | 19.4% | €3.75 | €1.82 | n/a | 13 |
| Nov ’24 | €1.78 | €2.62 +47.0% | 19.4% | €3.75 | €1.82 | n/a | 13 |
| Oct ’24 | €1.91 | €2.61 +36.9% | 18.7% | €3.72 | €1.92 | n/a | 13 |
| Sep ’24 | €1.83 | €2.62 +42.9% | 16.9% | €3.64 | €2.07 | n/a | 13 |
| Aug ’24 | €2.18 | €2.64 +21.2% | 17.3% | €3.61 | €1.92 | n/a | 13 |
| Jul ’24 | €2.20 | €2.68 +21.9% | 17.0% | €3.64 | €1.94 | n/a | 13 |
| Jun ’24 | €2.16 | €2.73 +26.6% | 16.8% | €3.70 | €1.97 | n/a | 13 |
| May ’24 | €2.38 | €2.60 +9.1% | 18.2% | €3.57 | €1.90 | n/a | 13 |
| Apr ’24 | €2.30 | €2.67 +16.3% | 18.2% | €3.68 | €1.96 | €1.89 | 13 |
| Mar ’24 | €2.46 | €2.66 +8.3% | 20.3% | €3.73 | €1.98 | €1.81 | 13 |
| Feb ’24 | €2.46 | €2.57 +4.5% | 20.7% | €3.64 | €1.94 | €1.67 | 13 |
| Jan ’24 | €2.30 | €2.51 +9.2% | 19.7% | €3.71 | €1.97 | €1.88 | 13 |
| Dec ’23 | €2.06 | €2.70 +30.9% | 19.8% | €3.84 | €2.05 | €1.74 | 13 |
| Nov ’23 | €1.89 | €3.00 +58.6% | 16.5% | €4.00 | €2.17 | €1.78 | 13 |
| Oct ’23 | €2.12 | €3.12 +47.3% | 16.6% | €4.12 | €2.23 | €1.91 | 12 |
| Sep ’23 | €2.24 | €2.98 +33.0% | 15.8% | €3.89 | €2.11 | €1.83 | 13 |
| Aug ’23 | €2.26 | €3.16 +39.9% | 21.9% | €5.07 | €2.20 | €2.18 | 14 |
| Jul ’23 | €2.30 | €3.02 +31.2% | 21.9% | €4.83 | €2.10 | €2.20 | 14 |
| Jun ’23 | €2.28 | €3.05 +33.8% | 21.7% | €4.86 | €2.11 | €2.16 | 14 |
| May ’23 | €2.24 | €2.93 +30.8% | 21.7% | €4.66 | €2.02 | €2.38 | 14 |
| Apr ’23 | €2.18 | €2.93 +34.4% | 21.7% | €4.66 | €2.02 | €2.30 | 14 |
Analyst Forecast: Target price is more than 20% higher than the current share price and analysts are within a statistically confident range of agreement.