AURE3 Relative Valuation - Auren Energia SA

Watchlist Manager

Watchlist

Price: 11.91 BRL 2.14%

Market Cap: R$12.5B

A	Auren Energia SA BOVESPA:AURE3	BR
S	Sime Darby Plantation Bhd KLSE:SIMEPLT	MY

Multiples-Based Value

The Multiples-Based Value of one AURE3 stock under the Base Case scenario is 26.88 BRL. Compared to the current market price of 11.91 BRL, Auren Energia SA is Undervalued by 56%.

Multiples-Based 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.

What is Relative Valuation?

How is Multiples-Based Value calculated?

AURE3 Multiples-Based Value

Base Case

Undervaluation 56%

Multiples-Based Value

Price

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
BR	A	Auren Energia SA BOVESPA:AURE3	12.4B BRL	0.9	-18.7	9.6	18.5
CN		China Yangtze Power Co Ltd SSE:600900	665.8B CNY	7.9	20.4	19.7	19.7
ID	B	Barito Renewables Energy PT Tbk IDX:BREN	735.8T IDR	71.4	306.9	102.8	102.8
CN		Huaneng Lancang River Hydropower Inc SSE:600025	184.1B CNY	7.1	22.2	21.8	21.8
CN		China Longyuan Power Group Corp Ltd HKEX:916	175B HKD	4.7	28.7	24.8	24.8
CN		China Three Gorges Renewables Group Co Ltd SSE:600905	130.4B CNY	4.5	24.5	34.5	34.5
ES	E	EDP Renovaveis SA ELI:EDPR	14.2B EUR	3.7	-23.8	56.2	56.2
IN		Adani Green Energy Ltd NSE:ADANIGREEN	1.4T INR	11.3	94.6	21.1	29.8
RO		Societatea de Producere a Energiei Electrice in Hidrocentrale Hidroelectrica SA F:E28	12.8B EUR	7.9	21.6	14.8	18.7
CN		Sichuan Chuantou Energy Co Ltd SSE:600674	76.5B CNY	46	17.8	179.4	179.4
BM		Brookfield Renewable Partners LP TSX:BEP.UN	13.4B CAD	1.6	-138.4	10.1	32.3

				Revenue Growth	P/S to Growth
BR	A	Auren Energia SA BOVESPA:AURE3	Average P/S: 15.2 0.9	0%	N/A
CN		China Yangtze Power Co Ltd SSE:600900	7.9	2%	4
ID	B	Barito Renewables Energy PT Tbk IDX:BREN	71.4	N/A	N/A
CN		Huaneng Lancang River Hydropower Inc SSE:600025	7.1	5%	1.4
CN		China Longyuan Power Group Corp Ltd HKEX:916	4.7	6%	0.8
CN		China Three Gorges Renewables Group Co Ltd SSE:600905	4.5	9%	0.5
ES	E	EDP Renovaveis SA ELI:EDPR	3.7	7%	0.5
IN		Adani Green Energy Ltd NSE:ADANIGREEN	11.3	27%	0.4
RO		Societatea de Producere a Energiei Electrice in Hidrocentrale Hidroelectrica SA F:E28	7.9	5%	1.6
CN		Sichuan Chuantou Energy Co Ltd SSE:600674	46	8%	5.8
BM		Brookfield Renewable Partners LP TSX:BEP.UN	1.6	11%	0.1

				Earnings Growth	PEG
BR	A	Auren Energia SA BOVESPA:AURE3	Average P/E: 67.1 Negative Multiple: -18.7	N/A	N/A
CN		China Yangtze Power Co Ltd SSE:600900	20.4	5%	4.1
ID	B	Barito Renewables Energy PT Tbk IDX:BREN	306.9	N/A	N/A
CN		Huaneng Lancang River Hydropower Inc SSE:600025	22.2	7%	3.2
CN		China Longyuan Power Group Corp Ltd HKEX:916	28.7	6%	4.8
CN		China Three Gorges Renewables Group Co Ltd SSE:600905	24.5	8%	3.1
ES	E	EDP Renovaveis SA ELI:EDPR	Negative Multiple: -23.8	N/A	N/A
IN		Adani Green Energy Ltd NSE:ADANIGREEN	94.6	49%	1.9
RO		Societatea de Producere a Energiei Electrice in Hidrocentrale Hidroelectrica SA F:E28	21.6	2%	10.8
CN		Sichuan Chuantou Energy Co Ltd SSE:600674	17.8	5%	3.6
BM		Brookfield Renewable Partners LP TSX:BEP.UN	Negative Multiple: -138.4	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
BR	A	Auren Energia SA BOVESPA:AURE3	Average EV/EBITDA: 45 9.6	13%	0.7
CN		China Yangtze Power Co Ltd SSE:600900	19.7	16%	1.2
ID	B	Barito Renewables Energy PT Tbk IDX:BREN	102.8	N/A	N/A
CN		Huaneng Lancang River Hydropower Inc SSE:600025	21.8	21%	1
CN		China Longyuan Power Group Corp Ltd HKEX:916	24.8	5%	5
CN		China Three Gorges Renewables Group Co Ltd SSE:600905	34.5	36%	1
ES	E	EDP Renovaveis SA ELI:EDPR	56.2	62%	0.9
IN		Adani Green Energy Ltd NSE:ADANIGREEN	21.1	30%	0.7
RO		Societatea de Producere a Energiei Electrice in Hidrocentrale Hidroelectrica SA F:E28	14.8	4%	3.7
CN		Sichuan Chuantou Energy Co Ltd SSE:600674	179.4	107%	1.7
BM		Brookfield Renewable Partners LP TSX:BEP.UN	10.1	5%	2

				EBIT Growth	EV/EBIT to Growth
BR	A	Auren Energia SA BOVESPA:AURE3	Average EV/EBIT: 48.9 18.5	20%	0.9
CN		China Yangtze Power Co Ltd SSE:600900	19.7	4%	4.9
ID	B	Barito Renewables Energy PT Tbk IDX:BREN	102.8	N/A	N/A
CN		Huaneng Lancang River Hydropower Inc SSE:600025	21.8	3%	7.3
CN		China Longyuan Power Group Corp Ltd HKEX:916	24.8	3%	8.3
CN		China Three Gorges Renewables Group Co Ltd SSE:600905	34.5	3%	11.5
ES	E	EDP Renovaveis SA ELI:EDPR	56.2	33%	1.7
IN		Adani Green Energy Ltd NSE:ADANIGREEN	29.8	33%	0.9
RO		Societatea de Producere a Energiei Electrice in Hidrocentrale Hidroelectrica SA F:E28	18.7	4%	4.7
CN		Sichuan Chuantou Energy Co Ltd SSE:600674	179.4	-11%	N/A
BM		Brookfield Renewable Partners LP TSX:BEP.UN	32.3	41%	0.8

Auren Energia SA
BOVESPA:AURE3

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

AURE3 Competitors Multiples
Auren Energia SA Competitors

See Also

Company

Help

Tools

Stocks

Auren Energia SA BOVESPA:AURE3

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

AURE3 Competitors Multiples Auren Energia SA Competitors

See Also

Company

Help

Tools

Stocks

Auren Energia SA
BOVESPA:AURE3

AURE3 Competitors Multiples
Auren Energia SA Competitors