Infratil Ltd
ASX:IFT

Watchlist Manager
Infratil Ltd Logo
Infratil Ltd
ASX:IFT
Watchlist
Price: 9.63 AUD -2.43% Market Closed
Market Cap: 9B AUD

Relative Value

The Relative Value of one IFT stock under the Base Case scenario is hidden AUD. Compared to the current market price of 9.63 AUD, Infratil Ltd is hidden .

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.

IFT Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
88
vs Industry
28
Median 3Y
3.4
Median 5Y
3.9
Industry
1.7
Forward
3.2
vs History
vs Industry
47
Median 3Y
5.9
Median 5Y
5.7
Industry
15.2
Forward
50.5
vs History
52
vs Industry
7
Median 3Y
27.4
Median 5Y
29.1
Industry
7.5
vs History
26
vs Industry
0
Median 3Y
8.8
Median 5Y
8.8
Industry
14.4
vs History
39
vs Industry
39
Median 3Y
1.6
Median 5Y
1.6
Industry
1.4
vs History
90
vs Industry
30
Median 3Y
4.9
Median 5Y
5.5
Industry
2.9
Forward
5.1
vs History
71
vs Industry
55
Median 3Y
5.4
Median 5Y
6.3
Industry
7.9
vs History
52
vs Industry
2
Median 3Y
42.6
Median 5Y
44.3
Industry
10.8
Forward
17.3
vs History
52
vs Industry
3
Median 3Y
42.6
Median 5Y
44.3
Industry
15.3
Forward
43.1
vs History
52
vs Industry
6
Median 3Y
42.6
Median 5Y
45.2
Industry
11.5
vs History
vs Industry
5
Median 3Y
-79.8
Median 5Y
-79.8
Industry
17.2
vs History
22
vs Industry
32
Median 3Y
1
Median 5Y
1
Industry
0.9

Multiples Across Competitors

IFT Competitors Multiples
Infratil 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
NZ
Infratil Ltd
ASX:IFT
10.8B AUD 2.8 -37.8 43.2 43.2
US
Nextera Energy Inc
NYSE:NEE
171B USD 6.5 26.2 18.2 34.9
ES
Iberdrola SA
MAD:IBE
117.6B EUR 2.6 21.6 9.6 17.7
IT
Enel SpA
MIL:ENEL
94.4B EUR 0.8 9.4 5.5 7.7
US
Constellation Energy Corp
NASDAQ:CEG
105.7B USD 4.3 38.9 22.8 32
US
Southern Co
NYSE:SO
96.9B USD 3.4 21.8 12 21.3
US
Duke Energy Corp
NYSE:DUK
92.4B USD 2.9 18.7 10.9 20.3
US
American Electric Power Company Inc
NASDAQ:AEP
63.3B USD 3 17.3 12.2 20.3
FR
Electricite de France SA
PAR:EDF
46.6B EUR 0.3 -2.5 -5.4 -3.2
US
Xcel Energy Inc
NASDAQ:XEL
44.9B USD 3.2 23.4 13.8 29.7
US
Exelon Corp
NASDAQ:EXC
44.3B USD 1.8 15.7 10.4 17.9
P/E Multiple
Earnings Growth PEG
NZ
Infratil Ltd
ASX:IFT
Average P/E: 21.4
Negative Multiple: -37.8
N/A N/A
US
Nextera Energy Inc
NYSE:NEE
26.2
10%
2.6
ES
Iberdrola SA
MAD:IBE
21.6
8%
2.7
IT
Enel SpA
MIL:ENEL
9.4
3%
3.1
US
Constellation Energy Corp
NASDAQ:CEG
38.9
3%
13
US
Southern Co
NYSE:SO
21.8
8%
2.7
US
Duke Energy Corp
NYSE:DUK
18.7
9%
2.1
US
American Electric Power Company Inc
NASDAQ:AEP
17.3
7%
2.5
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -2.5 N/A N/A
US
Xcel Energy Inc
NASDAQ:XEL
23.4
12%
2
US
Exelon Corp
NASDAQ:EXC
15.7
8%
2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NZ
Infratil Ltd
ASX:IFT
Average EV/EBITDA: 15.9
43.2
48%
0.9
US
Nextera Energy Inc
NYSE:NEE
18.2
18%
1
ES
Iberdrola SA
MAD:IBE
9.6
-2%
N/A
IT
Enel SpA
MIL:ENEL
5.5
7%
0.8
US
Constellation Energy Corp
NASDAQ:CEG
22.8
7%
3.3
US
Southern Co
NYSE:SO
12
9%
1.3
US
Duke Energy Corp
NYSE:DUK
10.9
8%
1.4
US
American Electric Power Company Inc
NASDAQ:AEP
12.2
11%
1.1
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -5.4 N/A N/A
US
Xcel Energy Inc
NASDAQ:XEL
13.8
16%
0.9
US
Exelon Corp
NASDAQ:EXC
10.4
9%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NZ
Infratil Ltd
ASX:IFT
Average EV/EBIT: 24.5
43.2
25%
1.7
US
Nextera Energy Inc
NYSE:NEE
34.9
22%
1.6
ES
Iberdrola SA
MAD:IBE
17.7
0%
N/A
IT
Enel SpA
MIL:ENEL
7.7
7%
1.1
US
Constellation Energy Corp
NASDAQ:CEG
32
13%
2.5
US
Southern Co
NYSE:SO
21.3
11%
1.9
US
Duke Energy Corp
NYSE:DUK
20.3
9%
2.3
US
American Electric Power Company Inc
NASDAQ:AEP
20.3
14%
1.4
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -3.2 N/A N/A
US
Xcel Energy Inc
NASDAQ:XEL
29.7
23%
1.3
US
Exelon Corp
NASDAQ:EXC
17.9
10%
1.8