D

Dala Energi AB (publ)
F:ZW1

Watchlist Manager
Dala Energi AB (publ)
F:ZW1
Watchlist
Price: 7.92 EUR -0.75% Market Closed
Market Cap: 196.2m EUR

Relative Value

The Relative Value of one ZW1 stock under the Base Case scenario is 6.35 EUR. Compared to the current market price of 7.92 EUR, Dala Energi AB (publ) is Overvalued by 20%.

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.

ZW1 Relative Value
Base Case
6.35 EUR
Overvaluation 20%
Relative Value
Price
D
Worst Case
Base Case
Best Case

Multiples Across Competitors

ZW1 Competitors Multiples
Dala Energi AB (publ) Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
SE
Dala Energi AB (publ)
F:ZW1
1.2B EUR 5.7 0.5 -0.4 -0.4
US
Nextera Energy Inc
NYSE:NEE
173.2B USD 6.6 26.6 18.3 35.1
ES
Iberdrola SA
MAD:IBE
118.5B EUR 2.6 21.7 9.6 17.8
IT
Enel SpA
MIL:ENEL
90.8B EUR 0.8 9.2 5.4 7.5
US
Southern Co
NYSE:SO
97.7B USD 3.4 22 12.1 21.5
US
Constellation Energy Corp
NASDAQ:CEG
92.6B USD 3.7 33.7 20.1 28.1
US
Duke Energy Corp
NYSE:DUK
92.7B USD 2.9 18.8 10.9 20.3
US
American Electric Power Company Inc
NASDAQ:AEP
63.8B USD 3 17.4 12.3 20.4
FR
Electricite de France SA
PAR:EDF
46.6B EUR 0.3 -2.5 -5.4 -3.2
US
Exelon Corp
NASDAQ:EXC
45.1B USD 1.9 16 10.5 18.1
US
Xcel Energy Inc
NASDAQ:XEL
44.9B USD 3.2 23.5 13.8 29.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
D
Dala Energi AB (publ)
F:ZW1
Average EV/EBITDA: 12.6
Negative Multiple: -0.4
N/A N/A
US
Nextera Energy Inc
NYSE:NEE
18.3
18%
1
ES
Iberdrola SA
MAD:IBE
9.6
-2%
N/A
IT
Enel SpA
MIL:ENEL
5.4
7%
0.8
US
Southern Co
NYSE:SO
12.1
9%
1.3
US
Constellation Energy Corp
NASDAQ:CEG
20.1
7%
2.9
US
Duke Energy Corp
NYSE:DUK
10.9
8%
1.4
US
American Electric Power Company Inc
NASDAQ:AEP
12.3
11%
1.1
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -5.4 N/A N/A
US
Exelon Corp
NASDAQ:EXC
10.5
9%
1.2
US
Xcel Energy Inc
NASDAQ:XEL
13.8
16%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
D
Dala Energi AB (publ)
F:ZW1
Average EV/EBIT: 22.1
Negative Multiple: -0.4
N/A N/A
US
Nextera Energy Inc
NYSE:NEE
35.1
22%
1.6
ES
Iberdrola SA
MAD:IBE
17.8
0%
N/A
IT
Enel SpA
MIL:ENEL
7.5
7%
1.1
US
Southern Co
NYSE:SO
21.5
11%
2
US
Constellation Energy Corp
NASDAQ:CEG
28.1
13%
2.2
US
Duke Energy Corp
NYSE:DUK
20.3
9%
2.3
US
American Electric Power Company Inc
NASDAQ:AEP
20.4
14%
1.5
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -3.2 N/A N/A
US
Exelon Corp
NASDAQ:EXC
18.1
10%
1.8
US
Xcel Energy Inc
NASDAQ:XEL
29.8
23%
1.3