Tianjin Port Development Holdings Valuation

Q: What is the Fair Price of T9P when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

T9P (€0.07) is trading below our estimate of [[fair value]] (€0.26)

Is T9P undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

4/6

Valuation 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 T9P when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: T9P (€0.07) is trading below our estimate of fair value (€0.26)

Significantly Below Fair Value: T9P is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for T9P?

Key metric: As T9P is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for T9P. This is calculated by dividing T9P's market cap by their current earnings.
What is T9P's PE Ratio?
PE Ratio	5.8x
Earnings	HK$672.26m
Market Cap	HK$3.88b

T9P 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	1.4x
Enterprise Value/EBITDA	7.2x
PEG Ratio	n/a

Price to Earnings Ratio vs Peers

How does T9P's PE Ratio compare to its peers?

The above table shows the PE ratio for T9P 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	19.3x
EUK3 EUROKAI GmbH KGaA	10.4x	13.5%	€424.2m
HHFA Hamburger Hafen und Logistik	41x	55.0%	€1.3b
BLH BREMER LAGERHAUS-GESELLSCHAFT -Aktiengesellschaft von 1877-	15.5x	n/a	€36.1m
TGHN Logwin	10.2x	-7.4%	€725.6m
T9P Tianjin Port Development Holdings	5.8x	n/a	€3.9b

Price-To-Earnings vs Peers: T9P is good value based on its Price-To-Earnings Ratio (5.8x) compared to the peer average (19.2x).

Price to Earnings Ratio vs Industry

How does T9P's PE Ratio compare vs other companies in the European Infrastructure Industry?

0 Companies	Price / Earnings	Estimated Growth	Market Cap

0 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: T9P is good value based on its Price-To-Earnings Ratio (5.8x) compared to the European Infrastructure industry average (14.6x).

Price to Earnings Ratio vs Fair Ratio

What is T9P'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.

T9P PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	5.8x
Fair PE Ratio	n/a

Price-To-Earnings vs Fair Ratio: Insufficient data to calculate T9P's Price-To-Earnings Fair Ratio for valuation analysis.

Analyst Price Targets

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

Analyst Forecast: Insufficient data to show price forecast.