Logo Spółki Kuehne + Nagel International AG


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


Aktualna cena: 40.76
Wartość godziwa DCF: -
Monte Carlo (mediana scenariuszy): -
Wycena zdyskontowanych dywidend: -
Wycena porównawcza (wskaźnikowa): 28.8

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 8.9 16.3 1.5
Kuehne + Nagel International AG 8.8 16.6 10.0
Mediana / Kuehne + Nagel International AG 1.0 1.0 0.2

Pozostałe spółki z branży Integrated Freight & Logistics
Nazwa firmy Symbol Kapitalizacja (mln $) EV/EBITDA P/E P/B Giełda
Compañía de Distribución Integral Logista Holdings, S.A. LOG.MC 4,382 2.6 13.6 6.0 Madrid Stock Exchange
bpost NV/SA BPOST.BR 446 3.7 -1.3 0.5 Brussels
J.B. Hunt Transport Services, Inc. 0J71.L 17,982 12.4 32.4 5.2 London Stock Exchange
Shanghai Shine-Link International Logistics Co., Ltd. 603648.SS 533 24.9 34.4 2.1 Shanghai
Blue Dart Express Limited BLUEDART.NS 1,468 15.2 50.3 8.2 National Stock Exchange of India
Meiji Shipping Co., Ltd. 9115.T 139 3.1 4.7 0.5 Tokyo
STO Express Co., Ltd. 002468.SZ 3,079 11.2 20.0 2.1 Shenzhen
Jetpak Top Holding AB (publ) JETPAK.ST 133 14.8 30.4 1.4 Stockholm Stock Exchange
Air T, Inc. AIRTP 60 14.3 -9.6 7.4 NASDAQ Global Market
TCI Express Limited TCIEXP.NS 246 19.1 27.7 2.8 National Stock Exchange of India
The Keihin Co., Ltd. 9312.T 113 3.1 7.9 0.6 Tokyo
SENKO Group Holdings Co., Ltd. 9069.T 2,052 8.8 17.9 1.5 Tokyo
Delhivery Limited DELHIVERY.NS 3,357 86.0 226.6 3.3 National Stock Exchange of India
FedEx Corporation FDX 64,828 9.5 16.3 2.4 New York Stock Exchange
PostNL N.V. PNL.AS 602 5.5 -34.1 3.4 Amsterdam
Pkp Cargo S.A. PKP.WA 164 -1.5 -0.3 1.0 Warsaw Stock Exchange
Asian Television Network International ANI.BK 174 5.3 9.2 0.7 Thailand
ZTO Express (Cayman) Inc. 2057.HK 17,354 8.8 14.0 1.9 HKSE
J.B. Hunt Transport Services, Inc. JBHT 17,965 12.4 32.4 5.2 NASDAQ Global Select
Mahindra Logistics Limited MAHLOG.NS 347 17.6 -73.5 2.4 National Stock Exchange of India
Singapore Post Limited S08.SI 721 1.8 3.9 0.6 Stock Exchange of Singapore
Pitney Bowes Inc. PBI 1,752 11.4 22.2 -2.7 New York Stock Exchange
Expeditors International of Washington, Inc. EXPD 20,784 17.0 24.4 9.0 New York Stock Exchange
United Parcel Service, Inc. UPS.MX 80,871 8.9 14.8 5.1 Mexico
Hub Group, Inc. HUBG 2,488 9.0 23.6 1.5 NASDAQ Global Select
Sical Logistics Limited SICALLOG.NS 64 13.9 -42.6 4.5 National Stock Exchange of India
Changan Minsheng APLL Logistics Co., Ltd. 1292.HK 86 -1.1 8.9 0.3 HKSE
YUNDA Holding Co., Ltd. 002120.SZ 2,827 8.0 16.2 1.0 Shenzhen
Gateway Distriparks Limited GATEWAY.NS 333 6.4 7.7 1.3 National Stock Exchange of India
SG Holdings Co.,Ltd. 9143.T 5,833 11.5 16.9 1.8 Tokyo
Far-Eastern Shipping Company PLC. FESH.ME 2,054 6.3 6.8 7.2 Moscow Stock Exchange
Navkar Corporation Limited NAVKARCORP.NS 162 48.0 -62.9 0.8 National Stock Exchange of India
XPO Logistics, Inc. XPO 16,833 17.4 50.8 9.3 New York Stock Exchange
Eimskipafélag Íslands hf. EIM.IC 343 4.9 11.8 1.0 Iceland
NTG Nordic Transport Group A/S NTG.CO 630 6.0 19.6 2.9 Copenhagen
Delhivery Limited DELHIVERY.BO 3,357 86.0 226.6 3.3 Bombay Stock Exchange
Hubei Three Gorges Tourism Group Co., Ltd. 002627.SZ 684 35.2 52.8 1.6 Shenzhen
Sinotrans Limited 601598.SS 6,612 14.1 12.8 1.2 Shanghai
Steamships Trading Company Limited SST.AX 217 7.4 20.2 0.8 Australian Securities Exchange
Milkyway Chemical Supply Chain Service Co., Ltd. 603713.SS 1,197 10.8 14.2 1.9 Shanghai
Kamigumi Co., Ltd. 9364.T 3,242 13.2 18.1 1.3 Tokyo
Being Holdings Co., Ltd. 9145.T 131 7.4 13.3 2.7 Tokyo
China Master Logistics Co., Ltd. 603967.SS 615 9.6 16.8 1.9 Shanghai
Orient International Enterprise, Ltd. 600278.SS 971 10.1 36.0 1.0 Shanghai
Xiamen Xiangyu Co., Ltd. 600057.SS 3,422 21.1 13.9 1.5 Shanghai
Nippon Express Holdings,Inc. 9147.T 5,049 5.5 26.2 1.0 Tokyo
Nissin Corporation 9066.T 764 7.9 18.9 1.4 Tokyo
AIT Corporation 9381.T 314 6.8 15.5 2.6 Tokyo
NIKKON Holdings Co.,Ltd. 9072.T 2,766 13.4 30.0 1.8 Tokyo
YTO Express (International) Holdings Limited 6123.HK 56 3.3 -7.4 0.4 HKSE
Japan Transcity Corporation 9310.T 439 5.8 11.8 0.8 Tokyo
Air T, Inc. AIRT 53 14.3 -9.6 7.4 NASDAQ Global Market
United Parcel Service, Inc. UPS 80,831 8.9 14.8 5.1 New York Stock Exchange
Shanghai Zhonggu Logistics Co., Ltd. 603565.SS 3,170 9.6 10.5 2.3 Shanghai
Naigai Trans Line Ltd. 9384.T 255 5.4 13.0 1.8 Tokyo
Higashi Twenty One Co., Ltd. 9029.T 149 6.3 11.8 1.8 Tokyo
Inui Global Logistics Co., Ltd. 9308.T 236 6.5 8.3 1.0 Tokyo
Antong Holdings Co., Ltd. 600179.SS 2,544 12.8 24.2 2.4 Shanghai
SCGJWD Logistics Public Company Limited SJWD.BK 401 7.6 11.8 0.6 Thailand
Toyo Logistics Co., Ltd. 9306.T 95 6.6 8.8 0.6 Tokyo
Infinity Logistics and Transport Ventures Limited 1442.HK 90 9.2 13.9 1.0 HKSE
MITSUI-SOKO HOLDINGS Co., Ltd. 9302.T 1,861 10.8 28.3 2.5 Tokyo
CN Logistics International Holdings Limited 2130.HK 131 9.1 34.5 1.8 HKSE
COSCO SHIPPING International (Singapore) Co., Ltd. F83.SI 411 14.7 45.8 0.5 Stock Exchange of Singapore
Sea & Land Integrated Corp. 5603.TWO 64 16.4 335.6 1.1 Taipei Exchange
Guangdong Yueyun Transportation Company Limited 3399.HK 174 3.5 5.1 0.6 HKSE
SBS Holdings, Inc. 2384.T 944 9.0 24.8 1.7 Tokyo
Radiant Logistics, Inc. RLGT 298 10.3 19.7 1.3 American Stock Exchange
Tonami Holdings Co., Ltd. 9070.T 594 8.3 26.4 1.0 Tokyo
Österreichische Post AG POST.VI 2,439 4.2 16.2 3.2 Vienna
Hargreaves Services Plc HSP.L 286 6.3 14.6 1.1 London Stock Exchange
Shinki Bus Co.,Ltd. 9083.T 149 3.5 8.8 0.5 Tokyo
Hanjin Kal 18064K.KS 5,116 19.7 16.7 2.2 KSE
Hanjin Kal 180640.KS 4,886 19.7 16.7 2.2 KSE
Toyo Wharf & Warehouse Co., Ltd. 9351.T 79 5.9 10.3 0.5 Tokyo
GDEX Berhad 0078.KL 155 18.6 -38.2 1.4 Kuala Lumpur
Blue Dart Express Limited BLUEDART.BO 1,467 15.2 50.3 8.2 Bombay Stock Exchange
Pos Malaysia Berhad 4634.KL 57 85.0 -1.1 1.2 Kuala Lumpur
STEF SA STF.PA 1,792 7.8 16.0 1.2 Paris
Snowman Logistics Limited SNOWMAN.BO 76 17.4 248.2 1.8 Bombay Stock Exchange
Gulf Warehousing Company Q.P.S.C. GWCS.QA 361 8.3 10.2 0.5 Qatar
T3EX Global Holdings Corp. 2636.TW 293 4.9 7.3 1.0 Taiwan
Asagami Corporation 9311.T 64 3.6 7.5 0.5 Tokyo Stock Exchange
International Distributions Services plc IDS.L 4,612 7.6 63.6 1.0 London Stock Exchange
S.F. Holding Co., Ltd. 002352.SZ 25,942 10.0 17.7 2.0 Shenzhen
Sical Logistics Limited SICALLOG.BO 63 13.9 -42.6 4.5 Bombay Stock Exchange
Navkar Corporation Limited NAVKARCORP.BO 162 48.0 -62.9 0.8 Bombay Stock Exchange
Chinese Maritime Transport Ltd. 2612.TW 439 6.6 10.5 1.1 Taiwan
FedEx Corporation FDX.DE 64,925 9.5 16.3 2.4 Frankfurt Stock Exchange
Kerry Logistics Network Limited 0636.HK 1,619 4.8 9.5 0.8 HKSE
LC Logistics Inc 2490.HK 374 16.9 5.5 1.8 HKSE
Swift Haulage Berhad 5303.KL 78 7.2 13.1 0.4 Kuala Lumpur
Qube Holdings Limited QUB.AX 5,434 19.1 77.6 2.8 Australian Securities Exchange
DSV A/S DSV.CO 56,426 20.0 35.5 3.2 Copenhagen
The Shibusawa Warehouse Co., Ltd. 9304.T 425 7.4 13.3 1.1 Tokyo
K.R.S. Corporation 9369.T 397 8.2 29.1 1.5 Tokyo
Freightos Limited Ordinary shares CRGO 159 -7.1 -6.6 3.6 NASDAQ Global Market
Allcargo Logistics Limited ALLCARGO.NS 142 7.8 -18.3 0.5 National Stock Exchange of India
Snowman Logistics Limited SNOWMAN.NS 77 17.4 248.2 1.8 National Stock Exchange of India
JSW Infrastructure Limited JSWINFRA.BO 6,190 25.7 35.6 5.5 Bombay Stock Exchange
Kerry Express (Thailand) Public Company Limited KEX.BK 57 -1.1 -0.3 4.7 Thailand
Cargojet Inc. CJT.TO 895 7.8 8.6 1.7 Toronto Stock Exchange
Sebang Co., Ltd 004360.KS 217 3.5 5.1 0.3 KSE
Logwin AG TGHN.DE 832 3.7 11.7 2.0 Frankfurt Stock Exchange
Ritco Logistics Limited RITCO.NS 88 9.5 20.2 2.7 National Stock Exchange of India
JITF Infralogistics Limited JITFINFRA.NS 82 1.6 24.0 -1.5 National Stock Exchange of India
Maruwa Unyu Kikan Co.,Ltd. 9090.T 860 8.8 17.3 2.4 Tokyo
CMST Development Co.,Ltd. 600787.SS 1,750 18.3 27.8 0.9 Shanghai
Prosegur Cash, S.A. CASH.MC 1,081 4.6 9.8 7.0 Madrid Stock Exchange
Cryoport, Inc. CYRX 476 -29.5 7.1 0.9 NASDAQ Capital Market
Shengfeng Development Limited SFWL 78 5.8 6.5 0.6 NASDAQ Capital Market
JSW Infrastructure Limited JSWINFRA.NS 6,248 25.7 35.6 5.5 National Stock Exchange of India
Allcargo Terminals Limited ATL.NS 72 11.8 24.2 2.4 National Stock Exchange of India
The Sumitomo Warehouse Co., Ltd. 9303.T 1,659 7.9 13.2 1.0 Tokyo
Andlauer Healthcare Group Inc. AND.TO 1,555 13.4 31.9 4.9 Toronto Stock Exchange
Shenzhen Prolto Supply Chain Management Co.,Ltd. 002769.SZ 670 418.0 -1,162.4 4.0 Shenzhen
TASCO Bhd 5140.KL 93 5.8 13.8 0.6 Kuala Lumpur
Hidrovias do Brasil S.A. HBSA3.SA 952 10.9 -22.9 2.3 São Paulo
C.H. Robinson Worldwide, Inc. CHRW 18,571 22.4 31.9 10.3 NASDAQ Global Select
CTI Logistics Limited CLX.AX 102 7.6 10.8 1.2 Australian Securities Exchange
Bondex Supply Chain Management Co., Ltd. 603836.SS 412 18.6 95.0 1.6 Shanghai
Sinotrans Limited 0598.HK 6,106 14.1 12.8 1.2 HKSE
Landstar System, Inc. LSTR 4,890 20.0 35.8 5.5 NASDAQ Global Select
Forward Air Corporation FWRD 811 4.3 -6.1 5.7 NASDAQ Global Select
Sankyu Inc. 9065.T 2,711 7.6 14.0 1.5 Tokyo
Konoike Transport Co., Ltd. 9025.T 1,021 5.5 13.3 1.1 Tokyo
TVS Supply Chain Solutions Limited TVSSCS.BO 517 11.9 85.9 2.5 Bombay Stock Exchange
TCI Express Limited TCIEXP.BO 247 19.1 27.7 2.8 Bombay Stock Exchange
Hextar Technologies Solutions Berhad 5136.KL 571 -110.8 -97.8 29.6 Kuala Lumpur
Hamakyorex Co., Ltd. 9037.T 787 6.0 13.4 1.4 Tokyo
Transport Corporation of India Limited TCI.BO 887 16.4 18.9 3.4 Bombay Stock Exchange
Clasquin SA ALCLA.PA 385 7.9 17.7 5.9 Paris
Allcargo Logistics Limited ALLCARGO.BO 142 7.8 -18.3 0.5 Bombay Stock Exchange
Gateway Distriparks Limited GATEWAY.BO 332 6.4 7.7 1.3 Bombay Stock Exchange
SAL Saudi Logistics Services Co 4263.SR 3,669 19.1 22.5 9.2 Saudi
YTO Express Group Co.,Ltd. 600233.SS 8,414 10.1 15.2 1.8 Shanghai
Jiayou International Logistics Co.,Ltd 603871.SS 2,543 12.6 17.2 3.2 Shanghai
Maruzen Showa Unyu Co., Ltd. 9068.T 924 7.1 14.2 1.1 Tokyo
KCTC Co. Ltd 009070.KS 108 5.5 7.7 0.5 KSE
Allcargo Gati Limited ACLGATI.NS 108 9.3 53.1 1.1 National Stock Exchange of India
CITIC Offshore Helicopter Co., Ltd. 000099.SZ 2,242 21.4 49.4 3.0 Shenzhen
Mahindra Logistics Limited MAHLOG.BO 347 17.6 -73.5 2.4 Bombay Stock Exchange
Shenzhen Easttop Supply Chain Management Co., Ltd. 002889.SZ 855 26.6 39.4 2.4 Shenzhen
Dongbang Transport Logistics Co., Ltd. 004140.KS 87 4.0 10.5 0.8 KSE
NANSO Transport Co.,Ltd. 9034.T 93 5.8 10.8 0.7 Tokyo
Worldgate Global Logistics Ltd 8292.HK 61 -50.6 -68.8 5.2 HKSE
Mainfreight Limited MFT.NZ 3,911 10.5 24.9 3.4 NZSE
Silk Logistics Holdings Limited SLH.AX 116 8.5 -192.4 2.2 Australian Securities Exchange
Transport Corporation of India Limited TCI.NS 889 16.4 18.9 3.4 National Stock Exchange of India
Soonest Express Co., Ltd. 2643.TWO 81 6.1 14.1 1.5 Taipei Exchange
Taiwan Pelican Express Co., Ltd. 2642.TW 84 12.0 -34.7 1.4 Taiwan
PT Indonesia Kendaraan Terminal Tbk IPCC.JK 147 6.9 10.3 2.0 Jakarta Stock Exchange
Logistics Development Group plc LDG.L 81 1.0 2.3 0.7 London Stock Exchange
Mitsubishi Logistics Corporation 9301.T 2,621 6.7 11.0 1.1 Tokyo
FAR Intl Hldg Grp Co Ltd 2516.HK 67 8.4 28.1 0.7 HKSE
Aramex PJSC ARMX.AE 941 8.2 34.5 1.4 Dubai
Deutsche Post AG DHL.DE 60,099 6.8 15.0 2.5 Frankfurt Stock Exchange
K&S Corporation Limited KSC.AX 300 8.2 15.4 1.2 Australian Securities Exchange
Hyundai Glovis Co., Ltd. 086280.KS 9,130 4.6 9.7 1.4 KSE
TVS Supply Chain Solutions Limited TVSSCS.NS 514 11.9 85.9 2.5 National Stock Exchange of India
ZTO Express (Cayman) Inc. ZTO 17,410 8.8 14.0 1.9 New York Stock Exchange
Allcargo Terminals Limited ATL.BO 73 11.8 24.2 2.4 Bombay Stock Exchange
Guangzhou Jiacheng International Logistics Co.,Ltd. 603535.SS 765 25.5 28.9 2.0 Shanghai
GXO Logistics, Inc. GXO 6,026 18.5 67.6 2.0 New York Stock Exchange
Allcargo Gati Limited ACLGATI.BO 108 9.3 53.1 1.1 Bombay Stock Exchange
Taiwan Allied Container Terminal Corp. 5601.TWO 75 58.2 93.2 1.7 Taiwan Stock Exchange
JD Logistics, Inc. 2618.HK 9,798 7.0 10.8 1.3 HKSE
Freightways Group Limited FRW.NZ 1,452 12.6 31.7 5.1 NZSE
Triple i Logistics Public Company Limited III.BK 86 6.4 8.1 0.8 Thailand
CTS International Logistics Corporation Limited 603128.SS 1,096 20.7 20.8 1.3 Shanghai
Hanjin Transportation Co., Ltd. 002320.KS 198 6.9 -96.9 0.2 KSE
Lindbergh S.p.A. LDB.MI 84 17.9 194.0 7.4 Milan
Kuehne + Nagel International AG KNIN.SW 24,160 8.9 16.9 10.1 Swiss Exchange
Dalrymple Bay Infrastructure Limited DBI.AX 1,455 14.8 25.6 2.1 Australian Securities Exchange
Ritco Logistics Limited RITCO.BO 88 9.5 20.2 2.7 Bombay Stock Exchange
CJ Logistics Corporation 000120.KS 1,320 6.5 8.3 0.5 KSE
Y.U.D.Yangtze River Investment Industry Co.,Ltd. 600119.SS 447 -44.4 -44.7 26.5 Shanghai
Huaihe Energy (Group) Co.,Ltd 600575.SS 1,995 12.7 18.7 1.1 Shanghai
Trancom Co., Ltd. 9058.T 610 14.8 43.8 1.8 Tokyo
BingEx Limited FLX 83 -0.9 -2.4 0.7 NASDAQ Global Select
EDA Group Holdings Limited 2505.HK 84 20.1 19.1 1.2 Hong Kong Stock Exchange
Hansol Logistics Co., Ltd. 009180.KS 54 2.9 6.9 0.6 KSE
Eastern Air Logistics Co., Ltd. 601156.SS 3,681 6.0 9.9 1.4 Shanghai
J&T Global Express Ltd 1519.HK 12,012 29.9 84.2 4.5 HKSE
CCS Supply Chain Management Co., Ltd. 600180.SS 645 29.4 284.2 0.6 Shanghai
Kalmar Oyj KALMAR.HE 2,492 8.4 18.5 4.1 NASDAQ Helsinki
Proficient Auto Logistics, Inc. Common Stock PAL 256 16.6 -20.6 0.8 Nasdaq
Xinjiang Tianshun Supply Chain Co., Ltd. 002800.SZ 330 369.1 -106.8 4.7 Shenzhen
Guangdong Jushen Logistics Co., Ltd. 001202.SZ 365 33.0 35.0 3.1 Shenzhen
Horoz Lojistik Kargo Hizmetleri ve Ticaret Anonim Sirketi HOROZ.IS 130 4.4 13.3 1.6 Istanbul Stock Exchange
Sebang Co., Ltd 004365.KS 185 3.5 5.1 0.3 KSE