Mercury NZ Ltd
ASX:MCY

Watchlist Manager
Mercury NZ Ltd Logo
Mercury NZ Ltd
ASX:MCY
Watchlist
Price: 5.46 AUD 1.3%
Market Cap: AU$7.6B

EV/EBIT

25.8
Current
10%
Cheaper
vs 3-y average of 28.8

Enterprise Value to EBIT (EV/EBIT) ratio compares a company`s total enterprise value to its earnings before interest and taxes. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.

EV/EBIT
25.8
=
Enterprise Value
AU$11B
/
EBIT
NZ$432m

Enterprise Value to EBIT (EV/EBIT) ratio compares a company`s total enterprise value to its earnings before interest and taxes. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.

EV/EBIT
25.8
=
Enterprise Value
AU$11B
/
EBIT
NZ$432m

Valuation Scenarios

Mercury NZ Ltd is trading below its 3-year average

If EV/EBIT returns to its 3-Year Average (28.8), the stock would be worth AU$6.08 (11% upside from current price).

Statistics
Positive Scenarios
2/4
Maximum Downside
-29%
Maximum Upside
+25%
Average Upside
1%
Scenario EV/EBIT Value Implied Price Upside/Downside
Current Multiple 25.8 AU$5.46
0%
3-Year Average 28.8 AU$6.08
+11%
5-Year Average 32.3 AU$6.83
+25%
Industry Average 24.6 AU$5.19
-5%
Country Average 18.4 AU$3.89
-29%

Forward EV/EBIT
Today’s price vs future ebit

Today's Enterprise Value EBIT Forward EV/EBIT
AU$11B
/
Jan 2026
NZ$432m
=
25.8
Current
AU$11B
/
Jun 2026
NZ$612.7m
=
17.9
Forward
AU$11B
/
Jun 2027
NZ$667.3m
=
16.5
Forward
AU$11B
/
Jun 2028
NZ$706.8m
=
15.5
Forward

Forward EV/EBIT shows whether today’s EV/EBIT still looks high or low once future ebit are taken into account.

Peer Comparison

All Multiples
EV/EBIT
P/E
All Countries
Close
Market Cap EV/EBIT P/E
NZ
Mercury NZ Ltd
ASX:MCY
9.4B AUD 25.8 106.3
US
Nextera Energy Inc
NYSE:NEE
187.4B USD 34.5 27.4
ES
Iberdrola SA
MAD:IBE
128.2B EUR 16.3 20.6
IT
Enel SpA
MIL:ENEL
97.3B EUR 13.9 23.3
US
Southern Co
NYSE:SO
101B USD 23 23.2
US
Constellation Energy Corp
NASDAQ:CEG
104B USD 35.4 38.7
US
Duke Energy Corp
NYSE:DUK
97.4B USD 21 19.9
US
American Electric Power Company Inc
NASDAQ:AEP
71.2B USD 21.7 19.9
FR
Electricite de France SA
PAR:EDF
46.6B EUR -3.2 -2.5
US
Entergy Corp
NYSE:ETR
50B USD 24.2 28.4
US
Xcel Energy Inc
NASDAQ:XEL
48.7B USD 28.9 24.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NZ
Mercury NZ Ltd
ASX:MCY
Average EV/EBIT: 24.5
25.8
15%
1.7
US
Nextera Energy Inc
NYSE:NEE
34.5
25%
1.4
ES
Iberdrola SA
MAD:IBE
16.3
6%
2.7
IT
Enel SpA
MIL:ENEL
13.9
15%
0.9
US
Southern Co
NYSE:SO
23
14%
1.6
US
Constellation Energy Corp
NASDAQ:CEG
35.4
36%
1
US
Duke Energy Corp
NYSE:DUK
21
9%
2.3
US
American Electric Power Company Inc
NASDAQ:AEP
21.7
12%
1.8
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -3.2 N/A N/A
US
Entergy Corp
NYSE:ETR
24.2
17%
1.4
US
Xcel Energy Inc
NASDAQ:XEL
28.9
22%
1.3
P/E Multiple
Earnings Growth PEG
NZ
Mercury NZ Ltd
ASX:MCY
Average P/E: 33.2
106.3
-19%
N/A
US
Nextera Energy Inc
NYSE:NEE
27.4
13%
2.1
ES
Iberdrola SA
MAD:IBE
20.6
7%
2.9
IT
Enel SpA
MIL:ENEL
23.3
25%
0.9
US
Southern Co
NYSE:SO
23.2
12%
1.9
US
Constellation Energy Corp
NASDAQ:CEG
38.7
40%
1
US
Duke Energy Corp
NYSE:DUK
19.9
7%
2.8
US
American Electric Power Company Inc
NASDAQ:AEP
19.9
5%
4
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -2.5 N/A N/A
US
Entergy Corp
NYSE:ETR
28.4
13%
2.2
US
Xcel Energy Inc
NASDAQ:XEL
24.1
16%
1.5

Market Distribution

In line with most companies in New Zealand
Percentile
56th
Based on 200 companies
56th percentile
21.5
Low
4.9 — 14.7
Typical Range
14.7 — 29.3
High
29.3 —
Distribution Statistics
New Zealand
Min 4.9
30th Percentile 14.7
Median 18.4
70th Percentile 29.3
Max 518.2

Mercury NZ Ltd
Glance View

Market Cap
7.6B AUD
Industry
Utilities

Nestled in the dynamic landscape of New Zealand's energy sector, Mercury NZ Ltd. has woven its identity as a leader in renewable electricity generation and retailing. Born from the legacy of Mighty River Power Limited, Mercury has positioned itself at the forefront of sustainable energy through its robust commitment to hydropower, geothermal energy, and a promising era of wind generation. Mercury derives much of its strength from its chain of hydroelectric power stations situated along the Waikato River—New Zealand’s longest river—where the natural gravitational descent is seamlessly converted into clean energy. The company's geothermal plants tap into the Earth's internal heat, harnessing natural forces to generate power with minimal environmental and carbon footprints. These renewable sources form the backbone of Mercury's energy supply, allowing it to produce and supply electricity to hundreds of thousands of homes and businesses across New Zealand. On the commercial frontier, Mercury NZ Ltd. operates as both a generator and a retailer, strategically capitalizing on an integrated business model. It sells its electricity to residential, commercial, and industrial customers directly, thus serving as an intermediary that benefits from both ends of the electricity sector. This dual role provides the company with a nuanced understanding of demand and supply dynamics, offering a responsive edge in the marketplace. Mercury has also embarked on digital innovations, including smart services and customer-oriented solutions that provide insights into energy consumption, cementing customer loyalty and satisfaction. Through a blend of renewable resource expertise, commercial acumen, and innovative customer engagements, Mercury not only ensures consistent revenue streams but also embarks on a journey toward a more sustainable and efficient energy future for New Zealand.

MCY Intrinsic Value
5.88 AUD
Undervaluation 7%
Intrinsic Value
Price AU$5.46
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett