SIA Engineering Company Limited

DB:O3H Stock Report

Market Cap: €1.9b

SIA Engineering Valuation

Is O3H 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 O3H when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: O3H (€1.67) is trading above our estimate of fair value (€1.46)

Significantly Below Fair Value: O3H is trading above our estimate of fair value.


Key Valuation Metric

Which metric is best to use when looking at relative valuation for O3H?

Key metric: As O3H is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for O3H. This is calculated by dividing O3H's market cap by their current earnings.
What is O3H's PE Ratio?
PE Ratio25.2x
EarningsS$106.57m
Market CapS$2.69b

Price to Earnings Ratio vs Peers

How does O3H's PE Ratio compare to its peers?

The above table shows the PE ratio for O3H vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average18.6x
FRA Fraport
10.4x3.7%€4.8b
HHFA Hamburger Hafen und Logistik
43.8x55.0%€1.4b
SIX2 Sixt
13.8x16.3%€3.0b
LHA Deutsche Lufthansa
6.6x14.0%€7.4b
O3H SIA Engineering
25.2x13.5%€2.7b

Price-To-Earnings vs Peers: O3H is expensive based on its Price-To-Earnings Ratio (25.2x) compared to the peer average (18.6x).


Price to Earnings Ratio vs Industry

How does O3H's PE Ratio compare vs other companies in the European Infrastructure Industry?

0 CompaniesPrice / EarningsEstimated GrowthMarket Cap
O3H 25.2xIndustry Avg. 14.9xNo. of Companies6PE01020304050+
0 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: O3H is expensive based on its Price-To-Earnings Ratio (25.2x) compared to the European Infrastructure industry average (15.2x).


Price to Earnings Ratio vs Fair Ratio

What is O3H'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.

O3H PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio25.2x
Fair PE Ratio13.5x

Price-To-Earnings vs Fair Ratio: O3H is expensive based on its Price-To-Earnings Ratio (25.2x) compared to the estimated Fair Price-To-Earnings Ratio (13.5x).


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 O3H forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
Current€1.67
€1.84
+10.4%
2.9%€1.91€1.77n/a4
Nov ’25€1.64
€1.85
+12.6%
2.9%€1.93€1.78n/a4
Oct ’25€1.67
€1.85
+10.6%
2.9%€1.93€1.78n/a4
Sep ’25€1.58
€1.85
+16.9%
2.9%€1.93€1.78n/a4
Aug ’25€1.53
€1.85
+20.7%
2.9%€1.93€1.78n/a4
Jul ’25€1.56
€1.85
+18.8%
2.9%€1.91€1.77n/a4
Jun ’25€1.57
€1.85
+18.0%
2.9%€1.91€1.77n/a4
May ’25€1.51
€1.87
+23.7%
2.8%€1.93€1.79n/a4
Apr ’25€1.51
€1.89
+25.1%
1.5%€1.93€1.86n/a3
Mar ’25€1.54
€1.87
+21.6%
0.6%€1.88€1.86n/a2
Feb ’25€1.55
€1.80
+16.0%
4.2%€1.87€1.72n/a2
Jan ’25€1.58
€1.80
+13.8%
4.2%€1.87€1.72n/a2
Dec ’24€1.53
€1.83
+19.8%
4.5%€1.93€1.73n/a3
Nov ’24€1.53
€1.80
+17.7%
5.3%€1.91€1.68€1.643
Oct ’24€1.61
€1.80
+11.9%
5.3%€1.91€1.68€1.673
Sep ’24€1.59
€1.80
+13.3%
5.3%€1.91€1.68€1.583
Aug ’24€1.62
€1.80
+11.2%
5.3%€1.91€1.68€1.533
Jul ’24€1.64
€1.81
+10.3%
6.0%€1.93€1.66€1.563
Jun ’24€1.61
€1.81
+12.4%
6.0%€1.93€1.66€1.573
May ’24€1.47
€1.84
+25.4%
6.0%€1.96€1.70€1.513
Apr ’24€1.53
€1.84
+20.4%
6.0%€1.96€1.70€1.513
Mar ’24€1.58
€1.84
+16.6%
6.0%€1.96€1.70€1.543
Feb ’24€1.71
€1.86
+9.0%
5.7%€1.97€1.72€1.553
Jan ’24€1.62
€1.88
+16.3%
5.6%€2.02€1.76€1.583
Dec ’23€1.57
€1.88
+20.0%
5.6%€2.02€1.76€1.533
Nov ’23€1.55
€1.84
+18.4%
4.7%€1.91€1.71€1.533

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


Discover undervalued companies