CK Infrastructure Holdings Limited

LSE:CKI Stock Report

Market Cap: UK£14.0b

CK Infrastructure Holdings Valuation

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

Valuation Score

1/6

Valuation Score 1/6

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

Below Fair Value: CKI (£5.49) is trading above our estimate of fair value (£2.77)

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

Key Valuation Metric

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

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

The above table shows the Price to Earnings ratio for CKI. This is calculated by dividing CKI's market cap by their current earnings.
What is CKI's PE Ratio?
PE Ratio16.9x
EarningsHK$8.10b
Market CapHK$136.56b

Price to Earnings Ratio vs Peers

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

The above table shows the PE ratio for CKI vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average29.2x
SSE SSE
9.3x5.2%UK£17.6b
JEL Jersey Electricity
11.6xn/aUK£134.8m
UU. United Utilities Group
63x25.8%UK£7.1b
SVT Severn Trent
32.8x24.3%UK£7.6b
CKI CK Infrastructure Holdings
16.9x5.9%UK£136.6b

Price-To-Earnings vs Peers: CKI is good value based on its Price-To-Earnings Ratio (16.9x) compared to the peer average (29.2x).

Price to Earnings Ratio vs Industry

How does CKI's PE Ratio compare vs other companies in the European Electric Utilities Industry?

1 CompanyPrice / EarningsEstimated GrowthMarket Cap
CKI 16.9xIndustry Avg. 12.4xNo. of Companies11PE0612182430+
1 CompanyEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: CKI is expensive based on its Price-To-Earnings Ratio (16.9x) compared to the European Electric Utilities industry average (12.4x).

Price to Earnings Ratio vs Fair Ratio

What is CKI'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.

CKI PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio16.9x
Fair PE Ration/a

Price-To-Earnings vs Fair Ratio: Insufficient data to calculate CKI'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?

The above table shows the analyst CKI forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
CurrentUK£5.49
UK£6.33
+15.3%
12.9%UK£7.51UK£4.22n/a11
Dec ’25UK£5.56
UK£6.12
+10.0%
13.5%UK£7.24UK£4.07n/a10
Nov ’25UK£5.42
UK£6.12
+12.8%
13.5%UK£7.24UK£4.07n/a10
Oct ’25UK£5.35
UK£5.89
+10.1%
12.9%UK£7.04UK£3.96n/a10
Sep ’25UK£5.71
UK£5.81
+1.8%
13.2%UK£7.16UK£4.02n/a10
Aug ’25n/a
UK£5.33
0%
14.7%UK£7.22UK£4.06n/a10
Jul ’25n/a
UK£5.33
0%
13.9%UK£7.29UK£4.10n/a11
Jun ’25n/a
UK£5.45
0%
13.6%UK£7.45UK£4.29n/a11
May ’25n/a
UK£5.45
0%
13.6%UK£7.45UK£4.29n/a11
Apr ’25n/a
UK£5.39
0%
13.5%UK£7.38UK£4.24n/a11
Mar ’25n/a
UK£5.15
0%
7.4%UK£5.67UK£4.28n/a10
Feb ’25n/a
UK£5.04
0%
7.0%UK£5.45UK£4.24n/a9
Jan ’25n/a
UK£4.90
0%
10.6%UK£5.82UK£4.01n/a9
Dec ’24n/a
UK£5.28
0%
12.0%UK£6.24UK£4.23UK£5.569
Nov ’24n/a
UK£5.28
0%
12.0%UK£6.24UK£4.23UK£5.429
Oct ’24n/a
UK£5.36
0%
9.5%UK£6.18UK£4.40UK£5.359
Sep ’24n/a
UK£5.22
0%
7.1%UK£5.91UK£4.71UK£5.719
Aug ’24n/a
UK£5.32
0%
6.0%UK£5.92UK£5.01n/a9
Jul ’24n/a
UK£5.39
0%
5.3%UK£5.95UK£5.04n/a10
Jun ’24n/a
UK£5.40
0%
5.3%UK£5.96UK£5.05n/a10
May ’24n/a
UK£5.60
0%
5.6%UK£6.20UK£5.26n/a10
Apr ’24n/a
UK£5.60
0%
5.6%UK£6.20UK£5.26n/a10
Mar ’24n/a
UK£5.59
0%
6.0%UK£6.11UK£5.18n/a10
Feb ’24n/a
UK£5.59
0%
6.0%UK£6.11UK£5.18n/a10
Jan ’24n/a
UK£5.61
0%
7.7%UK£6.18UK£4.93n/a9
Dec ’23n/a
UK£5.72
0%
7.8%UK£6.19UK£4.93n/a9

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

Discover undervalued companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2024/12/20 02:16
End of Day Share Price 2024/12/20 00:00
Earnings2024/06/30
Annual Earnings2023/12/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on .

Analyst Sources

CK Infrastructure Holdings Limited is covered by 28 analysts. 11 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
Yiu Kei TungBNP Paribas Securities (Asia)
Cissy GuanBofA Global Research
Siti Bte SalikinCFRA Equity Research