H

Holding Company ADMIE IPTO SA
ATHEX:ADMIE

Watchlist Manager
Holding Company ADMIE IPTO SA
ATHEX:ADMIE
Watchlist
Price: 3.03 EUR 0.5% Market Closed
Market Cap: 703m EUR

Relative Value

The Relative Value of one ADMIE stock under the Base Case scenario is hidden EUR. Compared to the current market price of 3.03 EUR, Holding Company ADMIE IPTO SA 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.

ADMIE Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
95
vs Industry
47
Median 3Y
7.9
Median 5Y
10.4
Industry
1.7
Forward
1.5
vs History
95
vs Industry
69
Median 3Y
8
Median 5Y
10.5
Industry
15.2
Forward
8.2
vs History
vs Industry
65
Median 3Y
-663.9
Median 5Y
-676
Industry
7.4
vs History
vs Industry
Median 3Y
-645.4
Median 5Y
-662.6
Industry
14.6
vs History
9
vs Industry
69
Median 3Y
0.7
Median 5Y
0.6
Industry
1.4
vs History
95
vs Industry
62
Median 3Y
7.6
Median 5Y
10.2
Industry
2.9
Forward
1.4
vs History
vs Industry
84
Median 3Y
0
Median 5Y
0
Industry
7.8
vs History
90
vs Industry
81
Median 3Y
7.7
Median 5Y
10.4
Industry
10.7
Forward
1.9
vs History
95
vs Industry
78
Median 3Y
7.7
Median 5Y
10.4
Industry
15.3
Forward
2.8
vs History
vs Industry
76
Median 3Y
-645.8
Median 5Y
-667
Industry
11.3
vs History
vs Industry
Median 3Y
-645.8
Median 5Y
-667
Industry
17
vs History
9
vs Industry
58
Median 3Y
0.7
Median 5Y
0.6
Industry
0.9

Multiples Across Competitors

ADMIE Competitors Multiples
Holding Company ADMIE IPTO SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
GR
Holding Company ADMIE IPTO SA
ATHEX:ADMIE
702.3m EUR 4.7 4.7 4.4 4.4
US
Nextera Energy Inc
NYSE:NEE
167B USD 6.3 25.7 17.9 34.3
ES
Iberdrola SA
MAD:IBE
117.7B EUR 2.6 21.6 9.6 17.7
US
Constellation Energy Corp
NASDAQ:CEG
112.4B USD 4.5 41.1 24.2 33.9
IT
Enel SpA
MIL:ENEL
89B EUR 0.8 8.9 5.3 7.4
US
Southern Co
NYSE:SO
95.8B USD 3.3 21.5 11.9 21.2
US
Duke Energy Corp
NYSE:DUK
90.9B USD 2.9 18.4 10.8 20.1
US
American Electric Power Company Inc
NASDAQ:AEP
61.7B USD 2.9 16.9 12 20
FR
Electricite de France SA
PAR:EDF
46.6B EUR 0.3 -2.5 -5.4 -3.2
US
Exelon Corp
NASDAQ:EXC
43.8B USD 1.8 15.5 10.4 17.8
US
Xcel Energy Inc
NASDAQ:XEL
43.8B USD 3.1 22.9 13.7 29.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
GR
H
Holding Company ADMIE IPTO SA
ATHEX:ADMIE
Average EV/EBITDA: 12
4.4
N/A N/A
US
Nextera Energy Inc
NYSE:NEE
17.9
19%
0.9
ES
Iberdrola SA
MAD:IBE
9.6
-2%
N/A
US
Constellation Energy Corp
NASDAQ:CEG
24.2
5%
4.8
IT
Enel SpA
MIL:ENEL
5.3
7%
0.8
US
Southern Co
NYSE:SO
11.9
9%
1.3
US
Duke Energy Corp
NYSE:DUK
10.8
8%
1.4
US
American Electric Power Company Inc
NASDAQ:AEP
12
11%
1.1
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -5.4 N/A N/A
US
Exelon Corp
NASDAQ:EXC
10.4
9%
1.2
US
Xcel Energy Inc
NASDAQ:XEL
13.7
15%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
GR
H
Holding Company ADMIE IPTO SA
ATHEX:ADMIE
Average EV/EBIT: 20.6
4.4
N/A N/A
US
Nextera Energy Inc
NYSE:NEE
34.3
23%
1.5
ES
Iberdrola SA
MAD:IBE
17.7
0%
N/A
US
Constellation Energy Corp
NASDAQ:CEG
33.9
10%
3.4
IT
Enel SpA
MIL:ENEL
7.4
7%
1.1
US
Southern Co
NYSE:SO
21.2
10%
2.1
US
Duke Energy Corp
NYSE:DUK
20.1
9%
2.2
US
American Electric Power Company Inc
NASDAQ:AEP
20
14%
1.4
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -3.2 N/A N/A
US
Exelon Corp
NASDAQ:EXC
17.8
9%
2
US
Xcel Energy Inc
NASDAQ:XEL
29.4
23%
1.3