Energy World Corporation Ltd
ASX:EWC

Watchlist Manager
Energy World Corporation Ltd Logo
Energy World Corporation Ltd
ASX:EWC
Watchlist
Price: 0.054 AUD -6.9% Market Closed
Market Cap: 208m AUD

Relative Value

The Relative Value of one EWC stock under the Base Case scenario is 0.542 AUD. Compared to the current market price of 0.054 AUD, Energy World Corporation Ltd is Undervalued by 90%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

EWC Relative Value
Base Case
0.542 AUD
Undervaluation 90%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
92
vs Industry
17
Median 3Y
1.2
Median 5Y
1
Industry
1.7
vs History
34
vs Industry
54
Median 3Y
-0.1
Median 5Y
-0
Industry
15.2
vs History
vs Industry
21
Median 3Y
-1.3
Median 5Y
2.7
Industry
7.4
vs History
vs Industry
39
Median 3Y
-3
Median 5Y
-4.8
Industry
14.6
vs History
31
vs Industry
92
Median 3Y
0.1
Median 5Y
0.1
Industry
1.4
vs History
92
vs Industry
1
Median 3Y
4.9
Median 5Y
4.3
Industry
2.9
vs History
vs Industry
3
Median 3Y
5.8
Median 5Y
7.8
Industry
7.9
vs History
73
vs Industry
85
Median 3Y
0.3
Median 5Y
16.2
Industry
10.7
vs History
73
vs Industry
82
Median 3Y
0.3
Median 5Y
16.2
Industry
15.3
vs History
vs Industry
62
Median 3Y
-3.3
Median 5Y
11.4
Industry
11.3
vs History
vs Industry
22
Median 3Y
-3.8
Median 5Y
13.7
Industry
17
vs History
77
vs Industry
76
Median 3Y
0.2
Median 5Y
0.3
Industry
0.9

Multiples Across Competitors

EWC Competitors Multiples
Energy World Corporation Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Energy World Corporation Ltd
ASX:EWC
208m AUD 0.4 0.4 0.3 0.3
DE
Uniper SE
XETRA:UN01
562.9B EUR 2.1 -29.7 -142.5 -87.5
US
Vistra Corp
NYSE:VST
56B USD 3.3 58.3 14.4 34.8
SA
ACWA Power Co
SAU:2082
184.5B SAR 25.9 103.5 73.8 94.7
IN
NTPC Ltd
NSE:NTPC
3.4T INR 1.8 14.4 9.6 14.5
IN
Adani Power Ltd
NSE:ADANIPOWER
2.9T INR 5.2 23.7 15.1 19.3
CN
CGN Power Co Ltd
SZSE:003816
189.9B CNY 2.3 20.2 16.4 16.4
CN
China National Nuclear Power Co Ltd
SSE:601985
177.9B CNY 2.2 20.7 20.5 20.5
TH
Gulf Energy Development PCL
SET:GULF
623.7B THB 5.2 29.2 34.8 42.8
US
Talen Energy Corp
NASDAQ:TLN
18.1B USD 7.9 80.2 33.1 84.1
CN
SDIC Power Holdings Co Ltd
SSE:600886
105B CNY 1.9 16.1 14.2 14.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Energy World Corporation Ltd
ASX:EWC
Average EV/EBITDA: 23.2
0.3
N/A N/A
DE
Uniper SE
XETRA:UN01
Negative Multiple: -142.5 N/A N/A
US
Vistra Corp
NYSE:VST
14.4
5%
2.9
SA
ACWA Power Co
SAU:2082
73.8
51%
1.4
IN
NTPC Ltd
NSE:NTPC
9.6
9%
1.1
IN
Adani Power Ltd
NSE:ADANIPOWER
15.1
13%
1.2
CN
CGN Power Co Ltd
SZSE:003816
16.4
21%
0.8
CN
China National Nuclear Power Co Ltd
SSE:601985
20.5
30%
0.7
TH
G
Gulf Energy Development PCL
SET:GULF
34.8
12%
2.9
US
Talen Energy Corp
NASDAQ:TLN
33.1
55%
0.6
CN
SDIC Power Holdings Co Ltd
SSE:600886
14.2
26%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Energy World Corporation Ltd
ASX:EWC
Average EV/EBIT: 34.2
0.3
N/A N/A
DE
Uniper SE
XETRA:UN01
Negative Multiple: -87.5 N/A N/A
US
Vistra Corp
NYSE:VST
34.8
10%
3.5
SA
ACWA Power Co
SAU:2082
94.7
57%
1.7
IN
NTPC Ltd
NSE:NTPC
14.5
11%
1.3
IN
Adani Power Ltd
NSE:ADANIPOWER
19.3
12%
1.6
CN
CGN Power Co Ltd
SZSE:003816
16.4
1%
16.4
CN
China National Nuclear Power Co Ltd
SSE:601985
20.5
7%
2.9
TH
G
Gulf Energy Development PCL
SET:GULF
42.8
15%
2.9
US
Talen Energy Corp
NASDAQ:TLN
84.1
108%
0.8
CN
SDIC Power Holdings Co Ltd
SSE:600886
14.2
3%
4.7