Logo Spółki Nanjing Public Utilities Development Co., Ltd.


Wartość Wewnętrzna vs. Aktualna cena
Do wyliczenia wartości wewnętrznej spółek stosujemy 4 metody:

Finanse
Rachunek zysków i strat
Bilans
Przepływy pieniężne
Prognozy
Statystyki
Dywidendy
Rekomendacje
Modele wyceny
Wskaźniki
Analiza techniczna

Aktualna cena: 7.22
Wartość godziwa DCF: -
Monte Carlo (mediana scenariuszy): -
Wycena zdyskontowanych dywidend: -
Wycena porównawcza (wskaźnikowa): 4.6

Kliknij poniżej aby rozwinąć i zobaczyć szczegóły


Brak wyceny


Kalkulacja wyceny (mln)
Wartość firmy (EV) -
Dług netto -
Gotówka -
Udziały mniejszościowe -
Ilość akcji -
Wartość godziwa firmy -
Wartość godziwa akcji -
Kalkulacja WACC - koszt kapitału
Stopa wolna od ryzyka -
Premia rynkowa -
Beta -
Udział kapitału własnego -
Udział długu -
Koszt kapitału własnego -
Koszt długu -
WACC -

Brak modelowania Monte Carlo

Brak danych DDM

Metoda mnożnikowa – opiera się na porównaniu mnożników firm z branży, w której działa wyceniana spółka (np. EV/EBITDA, P/E, P/BV). Metoda ta bardzo dobrze odzwierciedla bieżący stan rynku, wymaga mniejszej liczby założeń oraz jest prostsza w zastosowaniu. Do jej wad można zaliczyć dużą podatność wyceny na zmienność cen porównywanych spółek, subiektywny dobór porównywalnych firm oraz uproszczenie obrazu spółki prowadzące do pominięcia bardzo istotnych parametrów (np. przewaga konkurencyjna, tempo wzrostu, poziom rentowności, strukturę zadłużenia).
EV/EBITDA TTM P/E TTM P/B TTM
Mediana dla branży 9.4 18.3 1.3
Nanjing Public Utilities Development Co., Ltd. 15.0 44.1 1.5
Mediana / Nanjing Public Utilities Development Co., Ltd. 0.6 0.4 0.9
Pozostałe spółki z branży Railroads
Nazwa firmy Symbol Kapitalizacja (mln $) EV/EBITDA P/E P/B Giełda
CRRC Corporation Limited 1766.HK 28,825 6.3 13.5 1.2 HKSE
Hiroshima Electric Railway Co.,Ltd. 9033.T 119 9.4 12.4 0.4 Tokyo
CSX Corporation CSX 66,944 13.5 22.9 5.2 NASDAQ Global Select
The Greenbrier Companies, Inc. GBX 1,425 5.6 6.7 0.9 New York Stock Exchange
CRCC High-Tech Equipment Corporation Limited 1786.HK 184 -0.6 9.8 0.2 HKSE
Titagarh Rail Systems Limited TITAGARH.BO 1,184 28.2 57.3 4.4 Bombay Stock Exchange
Guangshen Railway Company Limited 0525.HK 3,177 5.8 17.1 0.8 HKSE
BVZ Holding AG BVZN.SW 274 7.4 8.6 0.9 Swiss Exchange
MRS Logística S.A. MRSA3B.SA 2,231 4.8 8.5 2.2 São Paulo
Bangkok Expressway and Metro Public Company Limited BEM.BK 2,548 19.8 20.8 2.3 Thailand
Canggang Railway Limited 2169.HK 334 25.1 41.3 3.1 HKSE
Kyushu Railway Company 9142.T 3,970 9.8 12.8 1.4 Tokyo
Alstom SA ALO.PA 12,773 9.3 65.9 0.9 Paris
Getlink SE GET.PA 9,970 21.3 42.1 3.4 Paris
Talgo, S.A. TLGO.MC 399 -7.7 -2.1 3.2 Madrid Stock Exchange
FirstGroup plc FGP.L 1,279 3.5 8.2 1.5 London Stock Exchange
Chengdu Tangyuan Electric Co.,Ltd. 300789.SZ 468 52.8 60.3 3.4 Shenzhen
Transport International Holdings Limited 0062.HK 746 5.5 21.8 0.3 HKSE
West Japan Railway Company 9021.T 9,358 8.1 11.7 1.3 Tokyo
Westinghouse Air Brake Technologies Corporation WAB 36,491 17.7 30.1 3.2 New York Stock Exchange
Canadian Pacific Railway Limited CP.TO 68,267 14.2 22.4 2.0 Toronto Stock Exchange
Kobe Electric Railway Co., Ltd. 9046.T 124 16.0 16.4 0.8 Tokyo
Kwoon Chung Bus Holdings Limited 0306.HK 175 7.1 10.6 0.7 HKSE
Engenco Limited EGN.AX 64 8.8 19.9 0.9 Australian Securities Exchange
SBF AG CY1K.DE 69 87.6 -30.0 1.9 Frankfurt Stock Exchange
SBS Transit Ltd S61.SI 765 4.3 14.7 1.5 Stock Exchange of Singapore
Tianjin Keyvia Electric Co.,Ltd 300407.SZ 564 34.7 44.8 1.7 Shenzhen
Grupo Traxión, S.A.B. de C.V. TRAXIONA.MX 430 4.0 14.0 0.5 Mexico
NRC Group ASA NRC.OL 143 8.2 -10.1 0.8 Oslo Stock Exchange
Jupiter Wagons Limited JWL.BO 1,300 28.3 43.2 4.3 Bombay Stock Exchange
Indian Railway Catering & Tourism Corporation Limited IRCTC.NS 6,002 28.9 40.0 12.9 National Stock Exchange of India
Indian Railway Catering & Tourism Corporation Limited IRCTC.BO 5,999 28.9 40.0 12.9 Bombay Stock Exchange
Hainan Haiqi Transportation Group Co.,Ltd. 603069.SS 1,083 -98.0 -68.8 9.7 Shanghai
China Railway Signal & Communication Corporation Limited 688009.SS 7,862 9.0 15.3 1.1 Shanghai
East Japan Railway Company 9020.T 28,811 11.6 19.9 1.6 Tokyo
Norfolk Southern Corporation NFS.DE 65,790 13.5 22.1 4.3 Frankfurt Stock Exchange
Keisei Electric Railway Co., Ltd. 9009.T 3,871 6.6 8.8 1.2 Tokyo
CRRC Corporation Limited 601766.SS 28,148 6.3 13.5 1.2 Shanghai
Guangshen Railway Company Limited 601333.SS 3,074 5.8 17.1 0.8 Shanghai
Union Pacific Corporation UNP 139,520 13.3 19.5 7.9 New York Stock Exchange
Perak Transit Berhad 0186.KL 78 5.5 3.9 0.4 Kuala Lumpur
Yashima & Co.,Ltd. 7677.T 53 6.2 -30.0 0.9 Tokyo
GMéxico Transportes, S.A.B. de C.V. GMXT.MX 8,001 6.8 16.2 2.5 Mexico
Nanjing Public Utilities Development Co., Ltd. 000421.SZ 582 15.0 44.1 1.5 Shenzhen
Nippon Signal Co., Ltd. 6741.T 495 5.0 9.6 0.8 Tokyo
Taiwan Taxi Co.,Ltd. 2640.TWO 243 7.8 13.7 4.0 Taipei Exchange
Titagarh Rail Systems Limited TITAGARH.NS 1,186 28.2 57.3 4.4 National Stock Exchange of India
Aurizon Holdings Limited AZJ.AX 4,176 7.6 20.7 1.5 Australian Securities Exchange
Trinity Industries, Inc. TRN 2,206 12.3 22.4 1.7 New York Stock Exchange
Sanyo Electric Railway Co.,Ltd. 9052.T 292 8.8 12.3 0.8 Tokyo
Shanghai Shentong Metro Co.,Ltd. 600834.SS 559 38.4 76.6 2.2 Shanghai
Hyundai Rotem Company 064350.KS 13,070 19.7 32.1 7.1 KSE
Central Japan Railway Company 9022.T 27,588 8.1 8.7 0.9 Tokyo
Taiwan High Speed Rail Corporation 2633.TW 5,018 13.2 25.2 2.3 Taiwan
FreightCar America, Inc. RAIL 160 11.2 2.9 -2.9 NASDAQ Global Select
Stadler Rail AG SRAIL.SW 2,398 10.8 64.1 2.8 Swiss Exchange
Bangkok Expressway and Metro Public Company Limited BEM-R.BK 2,548 19.8 20.8 2.3 Thailand
PT Blue Bird Tbk BIRD.JK 263 4.6 6.7 0.7 Jakarta Stock Exchange
BTS Group Holdings Public Company Limited BTS-R.BK 1,266 15.1 18.3 0.7 Thailand
Container Corporation of India Limited CONCOR.BO 4,345 21.4 29.6 3.0 Bombay Stock Exchange
MTR Corporation Limited 0066.HK 25,010 7.3 11.0 0.9 HKSE
Rumo S.A. RAIL3.SA 5,962 8.1 83.8 2.3 São Paulo
Delixi Xinjiang Transportation Co.,Ltd. 603032.SS 611 -42.4 -32.8 4.0 Shanghai
Vossloh AG VOS.DE 1,587 8.4 21.0 1.9 Frankfurt Stock Exchange
Kelsian Group Limited KLS.AX 790 8.4 23.2 1.3 Australian Securities Exchange
Saudi Public Transport Company 4040.SR 343 7.8 46.7 1.4 Saudi
Nurminen Logistics Oyj NLG1V.HE 89 3.2 8.9 2.3 Helsinki
HeNan Splendor Science & Technology Co., Ltd. 002296.SZ 583 11.7 14.0 1.7 Shenzhen
Sichuan Fulin Transportation Group Co., Ltd. 002357.SZ 470 17.6 21.4 2.0 Shenzhen
Alstom SA AOMD.DE 11,587 9.3 65.9 0.9 Frankfurt Stock Exchange
Container Corporation of India Limited CONCOR.NS 4,346 21.4 29.6 3.0 National Stock Exchange of India
Norfolk Southern Corporation NSC 65,981 13.5 22.1 4.3 New York Stock Exchange
Jupiter Wagons Limited JWL.NS 1,300 28.3 43.2 4.3 National Stock Exchange of India
Hefei Gocom Information Technology Co.,Ltd. 688367.SS 373 114.8 132.1 5.0 Shanghai
Construcciones y Auxiliar de Ferrocarriles, S.A. CAF.MC 2,078 6.4 14.0 2.1 Madrid Stock Exchange
Jungfraubahn Holding AG JFN.SW 1,886 14.7 24.7 2.0 Swiss Exchange
China Railway Tielong Container Logistics Co., Ltd 600125.SS 1,174 5.2 16.8 1.0 Shanghai
Qingdao Victall Railway Co., Ltd. 605001.SS 417 26.6 45.5 1.2 Shanghai
Zhuzhou CRRC Times Electric Co., Ltd. 3898.HK 6,888 9.4 12.3 1.2 HKSE
Keifuku Electric Railroad Co.,Ltd. 9049.T 95 4.6 8.5 1.2 Tokyo
Niigata Kotsu Co., Ltd. 9017.T 52 9.3 7.2 0.4 Tokyo
Daqin Railway Co., Ltd. 601006.SS 15,898 4.6 15.1 0.7 Shanghai
China Railway Signal & Communication Corporation Limited 3969.HK 7,461 9.0 15.3 1.1 HKSE
Nanjing Kangni Mechanical & Electrical Co.,Ltd 603111.SS 830 10.5 14.9 1.5 Shanghai
Compagnie du Cambodge CBDG.PA 7,014 123.8 133.8 1.2 Paris
BTS Group Holdings Public Company Limited BTS.BK 1,256 15.1 18.3 0.7 Thailand
ComfortDelGro Corporation Limited C52.SI 2,408 5.1 14.1 1.2 Stock Exchange of Singapore
FNM S.p.A. FNM.MI 239 -0.7 2.7 0.5 Milan
Nanjing Railway New Technology Co.,Ltd. 301016.SZ 575 46.7 60.0 4.2 Shenzhen
China Railway High-speed Electrification Equipment Corporation Limited 688285.SS 473 36.6 65.4 2.0 Shanghai
China Railway Special Cargo Logistics Co., Ltd. 001213.SZ 2,571 10.4 32.8 0.9 Shenzhen
Union Pacific Corporation UNP.DE 139,695 13.3 19.5 7.9 Frankfurt Stock Exchange
Vontron Technology Co., Ltd. 000920.SZ 805 21.1 26.1 3.1 Shenzhen
KTK Group Co., Ltd. 603680.SS 1,164 10.4 16.0 1.5 Shanghai
Nankai Electric Railway Co., Ltd. 9044.T 2,043 11.3 14.2 1.1 Tokyo
L.B. Foster Company FSTR 286 18.3 58.0 1.6 NASDAQ Global Select
Ningxia Western Venture Industrial Co.,Ltd. 000557.SZ 1,021 11.9 18.1 1.1 Shenzhen
Mobico Group Plc MCG.L 184 -5.2 -0.9 -8.7 London Stock Exchange
Canadian National Railway Company CNI 61,787 11.8 18.4 3.9 New York Stock Exchange
Jinxi Axle Company Limited 600495.SS 825 124.8 105.3 1.8 Shanghai
Japan Oil Transportation Co., Ltd. 9074.T 96 3.1 11.5 0.6 Tokyo
Railcare Group AB (publ) RAIL.ST 74 13.2 19.4 2.3 Stockholm Stock Exchange
Canadian National Railway Company CNR.TO 61,725 11.8 18.4 3.9 Toronto Stock Exchange
Kanagawa Chuo Kotsu Co., Ltd. 9081.T 289 8.1 13.2 0.8 Tokyo
Tobu Railway Co., Ltd. 9001.T 3,310 8.5 10.4 0.9 Tokyo
Beijing-Shanghai High-Speed Railway Co.,Ltd. 601816.SS 36,185 11.4 19.6 1.2 Shanghai
Jiangxi Changyun Co., Ltd. 600561.SS 270 27.0 162.3 2.2 Shanghai
Odakyu Electric Railway Co., Ltd. 9007.T 3,824 18.2 15.0 1.3 Tokyo
Canadian Pacific Railway Limited CP 68,391 14.2 22.4 2.0 New York Stock Exchange
Nishi-Nippon Railroad Co., Ltd. 9031.T 1,359 8.7 8.9 0.9 Tokyo
Guangxi Wuzhou Communications Co., Ltd. 600368.SS 911 8.9 9.6 0.9 Shanghai
Jiangsu Bide Science and Technology Co., Ltd. 605298.SS 1,001 79.4 132.6 6.8 Shanghai
Chunil Express Co., Ltd. 000650.KS 365 -188,830.7 -106.3 26.0 KSE
MRS Logística S.A. MRSA6B.SA 1,976 4.8 8.5 2.2 São Paulo
Yeal Electric Co.,Ltd 300923.SZ 280 39.3 44.5 1.8 Shenzhen
Zhejiang Tiantai Xianghe Industrial Co.,Ltd. 603500.SS 526 27.5 34.5 3.8 Shanghai
Beijing Tianyishangjia New Material Corp., Ltd. 688033.SS 512 -3.9 -3.1 1.1 Shanghai
Beijing Tieke Shougang Rail Way-Tech Co., Ltd. 688569.SS 626 10.7 27.0 1.6 Shanghai
China Railway Materials Company Limited 000927.SZ 2,267 14.7 31.9 1.7 Shenzhen
Zhejiang Tiantie Industry Co., Ltd. 300587.SZ 1,377 -162.4 -60.0 3.4 Shenzhen