close

How does this work?

A valuation is an assessment of the value of one share in a company, it is not necessarily the same as the price listed in the sharemarket. You can use a variety of methods to value a company, Valuecruncher uses Discounted Cash Flow (DCF) analysis to help people create the valuations you see below.

Valuecruncher Valuation

Dollar1Point11
Arrow_down_red-31.06% from latest share price

Your Valuation


Valuation Compared to price Member Created Views
$1.11 Arrow_down_red-31.06% Valuecruncher 23 Nov 2008 0
$1.69 Arrow_down_red-7.65% NZXCrunchBlog 01 Nov 2008 16
$1.69 Arrow_down_red-5.59% KiwiEMH 24 Oct 2008 11
$2.16 Arrow_up_green6.93% KiwiEMH 06 Sep 2008 28
$1.90 Arrow_down_red-12.44% Sam 24 Apr 2008 49
$1.82 Arrow_down_red-16.89% jeremy 21 Apr 2008 68

Recent Comments


Running The Numbers - Auckland International Airport ($AIA.NZ)

This valuation is part of this blog post:

http://blog.valuecruncher.com/2008/11/running-the-numbers-auckland-international-airport-aianz/

Assumptions

Revenue: Reuters aggregates 10 analysts covering $AIA.NZ and the mean estimates of 2009 revenues are NZ$364.8 million. For our analysis we have used NZ$365.0 million in 2009, NZ$385.0 million in 2010 and NZ$415.0 million in 2011.

Profitability: We have used a flat EBITDA margin of 75% to 2011. Reuters has $AIA.NZ‘s EBITD margin at 78.6% last year and an average of 77.7% over the last five-years.

Capital Expenditure: We have assumed capital expenditures of NZ$85.0 million to 2011 then NZ$75.0 million per annum moving forward.

Discount Rate: 10.0%. The PwC New Zealand cost of capital report has $AIA.NZ at a WACC of 10.3% with the wider NZ market at 9.5%.

Terminal Growth Rate: 4.25%.

Our analysis incorporates the cash and debt the $AIA.NZ balance sheet – Valuecruncher calculates a net debt number.

By NZXCrunchBlog, on the valuation by NZXCrunchBlog, 22 days ago


AIA's growth potential

The independent valuation report completed as part of the failed Canadian Pension Plan bid for AIA contains some interesting future scenarios for AIA.

http://www.auckland-airport.co.nz/PDF/Auckland_Airport_TCS.pdf

By Sam, on the valuation by jeremy, 7 months ago


Latest Share Price: $1.61
Updated: 1 hour ago
Ticker: AIA
Market: NZE