RWE AG
F:RWE

Watchlist Manager
RWE AG Logo
RWE AG
F:RWE
Watchlist
Price: 50 EUR 2.04% Market Closed
Market Cap: 37.2B EUR

Relative Value

The Relative Value of one RWE stock under the Base Case scenario is 40.85 EUR. Compared to the current market price of 50 EUR, RWE AG is Overvalued by 18%.

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.

RWE Relative Value
Base Case
40.85 EUR
Overvaluation 18%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
59
Median 3Y
0.9
Median 5Y
1
Industry
1.7
Forward
1.7
vs History
28
vs Industry
57
Median 3Y
10.1
Median 5Y
13.2
Industry
15.3
Forward
22.4
vs History
34
vs Industry
33
Median 3Y
6.9
Median 5Y
5.3
Industry
7.6
vs History
vs Industry
23
Median 3Y
-2.4
Median 5Y
3.2
Industry
14.5
vs History
28
vs Industry
70
Median 3Y
0.8
Median 5Y
0.9
Industry
1.4
vs History
0
vs Industry
69
Median 3Y
1.1
Median 5Y
1
Industry
2.9
Forward
2
vs History
9
vs Industry
75
Median 3Y
3.1
Median 5Y
3.2
Industry
7.8
vs History
4
vs Industry
76
Median 3Y
3.5
Median 5Y
3.5
Industry
10.8
Forward
9.1
vs History
4
vs Industry
74
Median 3Y
5
Median 5Y
6.5
Industry
15.3
Forward
16.7
vs History
23
vs Industry
44
Median 3Y
6.7
Median 5Y
5.8
Industry
11.5
vs History
vs Industry
19
Median 3Y
-5.1
Median 5Y
2.2
Industry
17
vs History
0
vs Industry
88
Median 3Y
0.3
Median 5Y
0.3
Industry
0.9

Multiples Across Competitors

RWE Competitors Multiples
RWE AG Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
DE
RWE AG
F:RWE
37.4B EUR 1.7 16.5 7.9 19.6
UK
National Grid PLC
LSE:NG
59.6B GBP 3.4 20.8 12.7 18.9
FR
Engie SA
PAR:ENGI
57.9B EUR 0.8 11.7 5.7 8.8
US
Sempra Energy
NYSE:SRE
60.4B USD 4.4 28.6 16.3 29.8
DE
E.ON SE
XETRA:EOAN
45.5B EUR 0.6 15.2 8 14
US
Dominion Energy Inc
NYSE:D
52.2B USD 3.3 22.8 13.3 20.8
US
Sempra
VSE:SREN
43.4B EUR 3.7 23.9 14.5 26.6
US
Public Service Enterprise Group Inc
NYSE:PEG
39.6B USD 3.4 19 14.2 21.2
US
Consolidated Edison Inc
NYSE:ED
37.5B USD 2.3 18.4 12.2 21.7
DE
E ON SE
MIL:EOAN
31.3B EUR 0.4 26.7 9.9 35.4
US
WEC Energy Group Inc
NYSE:WEC
35.3B USD 3.7 20.8 14.2 22.7
P/E Multiple
Earnings Growth PEG
DE
RWE AG
F:RWE
Average P/E: 20.4
16.5
-24%
N/A
UK
National Grid PLC
LSE:NG
20.8
17%
1.2
FR
Engie SA
PAR:ENGI
11.7
6%
2
US
Sempra Energy
NYSE:SRE
28.6
9%
3.2
DE
E.ON SE
XETRA:EOAN
15.2
-9%
N/A
US
Dominion Energy Inc
NYSE:D
22.8
18%
1.3
US
S
Sempra
VSE:SREN
23.9
8%
3
US
Public Service Enterprise Group Inc
NYSE:PEG
19
10%
1.9
US
Consolidated Edison Inc
NYSE:ED
18.4
9%
2
DE
E ON SE
MIL:EOAN
26.7
77%
0.3
US
WEC Energy Group Inc
NYSE:WEC
20.8
9%
2.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DE
RWE AG
F:RWE
Average EV/EBITDA: 11.7
7.9
-7%
N/A
UK
National Grid PLC
LSE:NG
12.7
12%
1.1
FR
Engie SA
PAR:ENGI
5.7
0%
N/A
US
Sempra Energy
NYSE:SRE
16.3
6%
2.7
DE
E.ON SE
XETRA:EOAN
8
-8%
N/A
US
Dominion Energy Inc
NYSE:D
13.3
13%
1
US
S
Sempra
VSE:SREN
14.5
6%
2.4
US
Public Service Enterprise Group Inc
NYSE:PEG
14.2
14%
1
US
Consolidated Edison Inc
NYSE:ED
12.2
13%
0.9
DE
E ON SE
MIL:EOAN
9.9
-23%
N/A
US
WEC Energy Group Inc
NYSE:WEC
14.2
13%
1.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DE
RWE AG
F:RWE
Average EV/EBIT: 21.8
19.6
-9%
N/A
UK
National Grid PLC
LSE:NG
18.9
14%
1.4
FR
Engie SA
PAR:ENGI
8.8
2%
4.4
US
Sempra Energy
NYSE:SRE
29.8
8%
3.7
DE
E.ON SE
XETRA:EOAN
14
-11%
N/A
US
Dominion Energy Inc
NYSE:D
20.8
17%
1.2
US
S
Sempra
VSE:SREN
26.6
8%
3.3
US
Public Service Enterprise Group Inc
NYSE:PEG
21.2
18%
1.2
US
Consolidated Edison Inc
NYSE:ED
21.7
14%
1.5
DE
E ON SE
MIL:EOAN
35.4
-30%
N/A
US
WEC Energy Group Inc
NYSE:WEC
22.7
15%
1.5