WC2 Relative Valuation - Whitehaven Coal Ltd

Watchlist Manager

Watchlist

Price: 5.206 EUR -3.23% Market Closed

Market Cap: €4.4B

Relative Value

The Relative Value of one WC2 stock under the Base Case scenario is 5.147 EUR. Compared to the current market price of 5.206 EUR, Whitehaven Coal Ltd is Overvalued by 1%.

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.

What is Relative Valuation?

How is Relative Value calculated?

WC2 Relative Value

Base Case

Overvaluation 1%

Relative 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
AU		Whitehaven Coal Ltd F:WC2	7.4B EUR	1.3	11.4	5.2	5.2
ID		Alamtri Resources Indonesia Tbk PT F:A640	135.4B EUR	-155.8	320.1	-369.7	-369.7
CN		China Shenhua Energy Co Ltd SSE:601088	833.1B CNY	2.8	16.1	9.9	9.9
ZA	E	Exxaro Resources Ltd JSE:EXX	66.3B ZAR	1.6	8.1	4.6	6.2
CA	C	Cameco Corp NYSE:CCJ	49.2B USD	19.4	128	72	107.6
ID		Dian Swastatika Sentosa Tbk PT IDX:DSSA	671T IDR	14.1	162.9	104.3	104.3
CN		Shaanxi Coal Industry Co Ltd SSE:601225	211B CNY	1.2	9.2	7.3	7.3
IN		Coal India Ltd NSE:COALINDIA	2.7T INR	1.9	8.5	5.4	7.1
ID		Bayan Resources Tbk PT IDX:BYAN	488.3T IDR	8.5	35.4	26.4	26.4
CN		China Coal Energy Co Ltd SSE:601898	189.9B CNY	1.2	11	6	6
CN		Yankuang Energy Group Co Ltd SSE:600188	153.5B CNY	1.1	15.1	11.5	11.5

				Revenue Growth	P/S to Growth
AU		Whitehaven Coal Ltd F:WC2	Average P/S: 5.3 1.3	1%	1.3
ID		Alamtri Resources Indonesia Tbk PT F:A640	Negative Multiple: -155.8	17%	N/A
CN		China Shenhua Energy Co Ltd SSE:601088	2.8	-2%	N/A
ZA	E	Exxaro Resources Ltd JSE:EXX	1.6	7%	0.2
CA	C	Cameco Corp NYSE:CCJ	19.4	9%	2.2
ID		Dian Swastatika Sentosa Tbk PT IDX:DSSA	14.1	N/A	N/A
CN		Shaanxi Coal Industry Co Ltd SSE:601225	1.2	-2%	N/A
IN		Coal India Ltd NSE:COALINDIA	1.9	4%	0.5
ID		Bayan Resources Tbk PT IDX:BYAN	8.5	N/A	N/A
CN		China Coal Energy Co Ltd SSE:601898	1.2	-5%	N/A
CN		Yankuang Energy Group Co Ltd SSE:600188	1.1	-1%	N/A

				Earnings Growth	PEG
AU		Whitehaven Coal Ltd F:WC2	Average P/E: 66 11.4	-11%	N/A
ID		Alamtri Resources Indonesia Tbk PT F:A640	320.1	-24%	N/A
CN		China Shenhua Energy Co Ltd SSE:601088	16.1	-4%	N/A
ZA	E	Exxaro Resources Ltd JSE:EXX	8.1	11%	0.7
CA	C	Cameco Corp NYSE:CCJ	128	87%	1.5
ID		Dian Swastatika Sentosa Tbk PT IDX:DSSA	162.9	N/A	N/A
CN		Shaanxi Coal Industry Co Ltd SSE:601225	9.2	-19%	N/A
IN		Coal India Ltd NSE:COALINDIA	8.5	0%	N/A
ID		Bayan Resources Tbk PT IDX:BYAN	35.4	N/A	N/A
CN		China Coal Energy Co Ltd SSE:601898	11	-3%	N/A
CN		Yankuang Energy Group Co Ltd SSE:600188	15.1	-7%	N/A

				EBITDA Growth	EV/EBITDA to Growth
AU		Whitehaven Coal Ltd F:WC2	Average EV/EBITDA: 25.3 5.2	0%	N/A
ID		Alamtri Resources Indonesia Tbk PT F:A640	Negative Multiple: -369.7	15%	N/A
CN		China Shenhua Energy Co Ltd SSE:601088	9.9	6%	1.7
ZA	E	Exxaro Resources Ltd JSE:EXX	4.6	11%	0.4
CA	C	Cameco Corp NYSE:CCJ	72	44%	1.6
ID		Dian Swastatika Sentosa Tbk PT IDX:DSSA	104.3	N/A	N/A
CN		Shaanxi Coal Industry Co Ltd SSE:601225	7.3	6%	1.2
IN		Coal India Ltd NSE:COALINDIA	5.4	-1%	N/A
ID		Bayan Resources Tbk PT IDX:BYAN	26.4	N/A	N/A
CN		China Coal Energy Co Ltd SSE:601898	6	9%	0.7
CN		Yankuang Energy Group Co Ltd SSE:600188	11.5	16%	0.7

				EBIT Growth	EV/EBIT to Growth
AU		Whitehaven Coal Ltd F:WC2	Average EV/EBIT: 29.2 5.2	-19%	N/A
ID		Alamtri Resources Indonesia Tbk PT F:A640	Negative Multiple: -369.7	4%	N/A
CN		China Shenhua Energy Co Ltd SSE:601088	9.9	-3%	N/A
ZA	E	Exxaro Resources Ltd JSE:EXX	6.2	9%	0.7
CA	C	Cameco Corp NYSE:CCJ	107.6	32%	3.4
ID		Dian Swastatika Sentosa Tbk PT IDX:DSSA	104.3	N/A	N/A
CN		Shaanxi Coal Industry Co Ltd SSE:601225	7.3	-14%	N/A
IN		Coal India Ltd NSE:COALINDIA	7.1	-1%	N/A
ID		Bayan Resources Tbk PT IDX:BYAN	26.4	N/A	N/A
CN		China Coal Energy Co Ltd SSE:601898	6	-8%	N/A
CN		Yankuang Energy Group Co Ltd SSE:600188	11.5	-7%	N/A

Whitehaven Coal Ltd
F:WC2

Relative Value

Valuation Multiples

Multiples Across Competitors

WC2 Competitors Multiples
Whitehaven Coal Ltd Competitors

See Also

Company

Help

Tools

Stocks

Whitehaven Coal Ltd F:WC2

Relative Value

Valuation Multiples

Multiples Across Competitors

WC2 Competitors Multiples Whitehaven Coal Ltd Competitors

See Also

Company

Help

Tools

Stocks

Whitehaven Coal Ltd
F:WC2

WC2 Competitors Multiples
Whitehaven Coal Ltd Competitors