Infratil Ltd
ASX:IFT

Watchlist Manager
Infratil Ltd Logo
Infratil Ltd
ASX:IFT
Watchlist
Price: 9.85 AUD -0.61%
Market Cap: 9.3B 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 9.85 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
87
vs Industry
28
Median 3Y
3.6
Median 5Y
3.9
Industry
1.7
Forward
2.8
vs History
vs Industry
47
Median 3Y
6
Median 5Y
5.9
Industry
15
Forward
44.7
vs History
55
vs Industry
7
Median 3Y
26.2
Median 5Y
29.2
Industry
7.1
vs History
20
vs Industry
0
Median 3Y
8.7
Median 5Y
7.1
Industry
13.9
vs History
55
vs Industry
39
Median 3Y
1.6
Median 5Y
1.6
Industry
1.4
vs History
93
vs Industry
30
Median 3Y
5
Median 5Y
5.5
Industry
2.9
Forward
4.5
vs History
74
vs Industry
55
Median 3Y
5.7
Median 5Y
7.4
Industry
7.9
vs History
50
vs Industry
2
Median 3Y
38.1
Median 5Y
42.6
Industry
10.6
Forward
15.6
vs History
50
vs Industry
3
Median 3Y
38.1
Median 5Y
42.6
Industry
15.1
Forward
31.9
vs History
52
vs Industry
6
Median 3Y
41.8
Median 5Y
44.8
Industry
10.9
vs History
vs Industry
5
Median 3Y
-77.6
Median 5Y
-69.1
Industry
16.6
vs History
15
vs Industry
32
Median 3Y
1
Median 5Y
1
Industry
0.9

Multiples Across Competitors

IFT Competitors Multiples
Infratil Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
NZ
Infratil Ltd
ASX:IFT
10.4B AUD 2.7 -36.5 42.2 42.2
US
Nextera Energy Inc
NYSE:NEE
154.5B USD 6.1 28 17.5 31.7
ES
Iberdrola SA
MAD:IBE
98.2B EUR 2.2 20.2 8.8 16.5
US
Southern Co
NYSE:SO
101.9B USD 3.7 22.1 12.7 22.1
US
Constellation Energy Corp
NASDAQ:CEG
101B USD 4.2 33.8 16 26.7
IT
Enel SpA
MIL:ENEL
80.8B EUR 0.7 7.5 4.7 6.4
US
Duke Energy Corp
NYSE:DUK
91.2B USD 2.9 19.5 11.6 20.8
US
American Electric Power Company Inc
NASDAQ:AEP
56B USD 2.8 20.3 12.4 22.1
FR
Electricite de France SA
PAR:EDF
46.6B EUR 0.3 -2.5 -5.4 -3.2
US
Exelon Corp
NASDAQ:EXC
43.6B USD 1.8 16.1 10.7 18.9
US
Xcel Energy Inc
NASDAQ:XEL
39.5B USD 2.9 20.5 12.8 28.8
P/E Multiple
Earnings Growth PEG
NZ
Infratil Ltd
ASX:IFT
Average P/E: 20.9
Negative Multiple: -36.5
N/A N/A
US
Nextera Energy Inc
NYSE:NEE
28
9%
3.1
ES
Iberdrola SA
MAD:IBE
20.2
7%
2.9
US
Southern Co
NYSE:SO
22.1
8%
2.8
US
Constellation Energy Corp
NASDAQ:CEG
33.8
-2%
N/A
IT
Enel SpA
MIL:ENEL
7.5
2%
3.8
US
Duke Energy Corp
NYSE:DUK
19.5
8%
2.4
US
American Electric Power Company Inc
NASDAQ:AEP
20.3
7%
2.9
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -2.5 N/A N/A
US
Exelon Corp
NASDAQ:EXC
16.1
7%
2.3
US
Xcel Energy Inc
NASDAQ:XEL
20.5
10%
2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NZ
Infratil Ltd
ASX:IFT
Average EV/EBITDA: 15
42.2
N/A N/A
US
Nextera Energy Inc
NYSE:NEE
17.5
19%
0.9
ES
Iberdrola SA
MAD:IBE
8.8
0%
N/A
US
Southern Co
NYSE:SO
12.7
7%
1.8
US
Constellation Energy Corp
NASDAQ:CEG
16
-4%
N/A
IT
Enel SpA
MIL:ENEL
4.7
7%
0.7
US
Duke Energy Corp
NYSE:DUK
11.6
7%
1.7
US
American Electric Power Company Inc
NASDAQ:AEP
12.4
11%
1.1
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -5.4 N/A N/A
US
Exelon Corp
NASDAQ:EXC
10.7
10%
1.1
US
Xcel Energy Inc
NASDAQ:XEL
12.8
14%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NZ
Infratil Ltd
ASX:IFT
Average EV/EBIT: 23.6
42.2
N/A N/A
US
Nextera Energy Inc
NYSE:NEE
31.7
24%
1.3
ES
Iberdrola SA
MAD:IBE
16.5
2%
8.3
US
Southern Co
NYSE:SO
22.1
8%
2.8
US
Constellation Energy Corp
NASDAQ:CEG
26.7
2%
13.3
IT
Enel SpA
MIL:ENEL
6.4
7%
0.9
US
Duke Energy Corp
NYSE:DUK
20.8
9%
2.3
US
American Electric Power Company Inc
NASDAQ:AEP
22.1
13%
1.7
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -3.2 N/A N/A
US
Exelon Corp
NASDAQ:EXC
18.9
11%
1.7
US
Xcel Energy Inc
NASDAQ:XEL
28.8
21%
1.4