Gelsenwasser AG
F:WWG

Watchlist Manager
Gelsenwasser AG Logo
Gelsenwasser AG
F:WWG
Watchlist
Price: 535 EUR Market Closed
Market Cap: 1.8B EUR
Section:
 

Relative Value

The Relative Value of one WWG stock under the Base Case scenario is 598.65 EUR. Compared to the current market price of 535 EUR, Gelsenwasser AG is Undervalued by 11%.

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.

WWG Relative Value
Base Case
598.65 EUR
Undervaluation 11%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

0.6
P/S
P/S
Price to Sales
0.6
vs History
69
vs Industry
73
Median 3Y
0.6
Median 5Y
0.6
Industry
1.7
More Details
17
P/E
P/E
Price to Earnings
17
vs History
80
vs Industry
39
Median 3Y
18.6
Median 5Y
34.3
Industry
15.1
More Details
20.9
P/OCF
P/OCF
Price to OCF
20.9
vs History
55
vs Industry
19
Median 3Y
18.9
Median 5Y
21.5
Industry
7.4
More Details
20.9
P/FCFE
P/FCFE
Price to FCFE
20.9
vs History
71
vs Industry
32
Median 3Y
21.5
Median 5Y
23.4
Industry
14.6
More Details
1.8
P/B
P/B
Price to Book Value
1.8
vs History
85
vs Industry
33
Median 3Y
2.4
Median 5Y
3.4
Industry
1.4
More Details
0.6
EV/S
EV/S
Enterprise Value to Sales
0.6
vs History
44
vs Industry
84
Median 3Y
0.5
Median 5Y
0.5
Industry
2.9
More Details
5
EV/GP
EV/GP
Enterprise Value to Gross Profit
5
vs History
60
vs Industry
62
Median 3Y
5.3
Median 5Y
5.4
Industry
7.9
More Details
34.7
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
34.7
vs History
33
vs Industry
13
Median 3Y
18.8
Median 5Y
21.5
Industry
10.6
More Details
34.7
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
34.7
vs History
36
vs Industry
23
Median 3Y
29
Median 5Y
31.9
Industry
15.3
More Details
21.6
EV/OCF
EV/OCF
Enterprise Value to OCF
21.6
vs History
31
vs Industry
43
Median 3Y
14.2
Median 5Y
14.8
Industry
11.3
More Details
21.6
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
21.6
vs History
60
vs Industry
37
Median 3Y
19.1
Median 5Y
26.7
Industry
16.8
More Details
0.7
EV/IC
EV/IC
Enterprise Value to IC
0.7
vs History
44
vs Industry
73
Median 3Y
0.7
Median 5Y
0.7
Industry
0.9
More Details

Multiples Across Competitors

WWG Competitors Multiples
Gelsenwasser AG Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
DE
Gelsenwasser AG
F:WWG
1.8B EUR 0.6 17 34.7 34.7
UK
National Grid PLC
LSE:NG
55.9B GBP 3.2 19.5 12.2 18.2
FR
Engie SA
PAR:ENGI
53B EUR 0.7 10.7 5.4 8.3
US
Sempra Energy
NYSE:SRE
57.3B USD 4.2 27.3 15.7 28.8
US
Sempra
VSE:SREN
43.4B EUR 3.7 24.1 14.6 26.8
US
Dominion Energy Inc
NYSE:D
50.8B USD 3.2 22.2 13.1 20.5
DE
E.ON SE
XETRA:EOAN
40.3B EUR 0.5 13.4 7.5 13
US
Public Service Enterprise Group Inc
NYSE:PEG
40B USD 3.4 19.2 14.2 21.3
DE
RWE AG
XETRA:RWE
31.7B EUR 1.5 14 6.9 17.1
DE
E ON SE
MIL:EOAN
31.3B EUR 0.4 26.7 9.9 35.4
US
Consolidated Edison Inc
NYSE:ED
35.6B USD 2.1 17.5 11.8 21
P/S Multiple
Revenue Growth P/S to Growth
DE
Gelsenwasser AG
F:WWG
Average P/S: 2.1
0.6
N/A N/A
UK
National Grid PLC
LSE:NG
3.2
6%
0.5
FR
Engie SA
PAR:ENGI
0.7
1%
0.7
US
Sempra Energy
NYSE:SRE
4.2
4%
1
US
S
Sempra
VSE:SREN
3.7
4%
0.9
US
Dominion Energy Inc
NYSE:D
3.2
8%
0.4
DE
E.ON SE
XETRA:EOAN
0.5
5%
0.1
US
Public Service Enterprise Group Inc
NYSE:PEG
3.4
9%
0.4
DE
RWE AG
XETRA:RWE
1.5
2%
0.7
DE
E ON SE
MIL:EOAN
0.4
1%
0.4
US
Consolidated Edison Inc
NYSE:ED
2.1
6%
0.4
P/E Multiple
Earnings Growth PEG
DE
Gelsenwasser AG
F:WWG
Average P/E: 19.2
17
N/A N/A
UK
National Grid PLC
LSE:NG
19.5
17%
1.1
FR
Engie SA
PAR:ENGI
10.7
6%
1.8
US
Sempra Energy
NYSE:SRE
27.3
9%
3
US
S
Sempra
VSE:SREN
24.1
8%
3
US
Dominion Energy Inc
NYSE:D
22.2
18%
1.2
DE
E.ON SE
XETRA:EOAN
13.4
-9%
N/A
US
Public Service Enterprise Group Inc
NYSE:PEG
19.2
10%
1.9
DE
RWE AG
XETRA:RWE
14
-24%
N/A
DE
E ON SE
MIL:EOAN
26.7
77%
0.3
US
Consolidated Edison Inc
NYSE:ED
17.5
9%
1.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DE
Gelsenwasser AG
F:WWG
Average EV/EBITDA: 13.3
34.7
N/A N/A
UK
National Grid PLC
LSE:NG
12.2
12%
1
FR
Engie SA
PAR:ENGI
5.4
0%
N/A
US
Sempra Energy
NYSE:SRE
15.7
6%
2.6
US
S
Sempra
VSE:SREN
14.6
6%
2.4
US
Dominion Energy Inc
NYSE:D
13.1
13%
1
DE
E.ON SE
XETRA:EOAN
7.5
-8%
N/A
US
Public Service Enterprise Group Inc
NYSE:PEG
14.2
14%
1
DE
RWE AG
XETRA:RWE
6.9
-7%
N/A
DE
E ON SE
MIL:EOAN
9.9
-23%
N/A
US
Consolidated Edison Inc
NYSE:ED
11.8
12%
1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DE
Gelsenwasser AG
F:WWG
Average EV/EBIT: 22.3
34.7
N/A N/A
UK
National Grid PLC
LSE:NG
18.2
14%
1.3
FR
Engie SA
PAR:ENGI
8.3
2%
4.1
US
Sempra Energy
NYSE:SRE
28.8
8%
3.6
US
S
Sempra
VSE:SREN
26.8
8%
3.3
US
Dominion Energy Inc
NYSE:D
20.5
17%
1.2
DE
E.ON SE
XETRA:EOAN
13
-10%
N/A
US
Public Service Enterprise Group Inc
NYSE:PEG
21.3
18%
1.2
DE
RWE AG
XETRA:RWE
17.1
-10%
N/A
DE
E ON SE
MIL:EOAN
35.4
-30%
N/A
US
Consolidated Edison Inc
NYSE:ED
21
14%
1.5

See Also

Summary
WWG intrinsic value, competitors valuation, and company profile.
DCF Valuation
WWG stock valuation using Discount Cash Flow valuation method.
Relative Valuation
WWG stock valuation using valuation multiples.
Wall Street Estimates
WWG price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
WWG stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 303,200+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.