CLP Holdings Ltd
HKEX:2

Watchlist Manager
CLP Holdings Ltd Logo
CLP Holdings Ltd
HKEX:2
Watchlist
Price: 65.5 HKD -0.08% Market Closed
Market Cap: 165.5B HKD

Relative Value

The Relative Value of one CLP Holdings Ltd stock under the Base Case scenario is 92.17 HKD. Compared to the current market price of 65.5 HKD, CLP Holdings Ltd is Undervalued by 29%.

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.

Relative Value
Base Case
92.17 HKD
Undervaluation 29%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
57
vs Industry
45
Median 3Y
1.8
Median 5Y
1.9
Industry
1.7
Forward
1.8
vs History
74
vs Industry
42
Median 3Y
14.9
Median 5Y
16
Industry
15
Forward
12.9
vs History
65
vs Industry
42
Median 3Y
7.1
Median 5Y
7.5
Industry
7.1
vs History
69
vs Industry
26
Median 3Y
21.8
Median 5Y
21.4
Industry
13.9
vs History
14
vs Industry
40
Median 3Y
1.5
Median 5Y
1.5
Industry
1.4
vs History
57
vs Industry
52
Median 3Y
2.3
Median 5Y
2.3
Industry
2.9
Forward
2.2
vs History
58
vs Industry
72
Median 3Y
3.5
Median 5Y
3.6
Industry
7.9
vs History
69
vs Industry
51
Median 3Y
8.8
Median 5Y
10.6
Industry
10.6
Forward
7.8
vs History
50
vs Industry
43
Median 3Y
14
Median 5Y
14.2
Industry
15.1
Forward
12.4
vs History
58
vs Industry
51
Median 3Y
9
Median 5Y
9.3
Industry
10.9
vs History
14
vs Industry
19
Median 3Y
17.9
Median 5Y
18.8
Industry
16.6
vs History
44
vs Industry
41
Median 3Y
0.9
Median 5Y
1
Industry
0.9

Multiples Across Competitors

Competitors Multiples
CLP Holdings Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
HK
CLP Holdings Ltd
HKEX:2
165.5B HKD 1.8 14.1 8.7 14.1
US
Nextera Energy Inc
NYSE:NEE
154.5B USD 6.1 28 17.5 31.7
ES
Iberdrola SA
MAD:IBE
97.7B EUR 2.2 20.1 8.8 16.5
US
Constellation Energy Corp
NASDAQ:CEG
102B USD 4.2 34.2 16.2 26.9
US
Southern Co
NYSE:SO
101.9B USD 3.7 22.1 12.7 22.1
IT
Enel SpA
MIL:ENEL
80.8B EUR 0.7 7.5 4.7 6.4
US
Duke Energy Corp
NYSE:DUK
91.6B USD 3 19.6 11.6 20.8
US
American Electric Power Company Inc
NASDAQ:AEP
56.1B USD 2.8 20.3 12.4 22.1
FR
Electricite de France SA
PAR:EDF
46.6B EUR 0.3 -2.5 -5.4 -3.2
US
Exelon Corp
NASDAQ:EXC
43.8B USD 1.8 16.2 10.7 18.9
US
Xcel Energy Inc
NASDAQ:XEL
39.9B USD 2.9 20.7 12.9 28.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
HK
CLP Holdings Ltd
HKEX:2
Average EV/EBITDA: 11.6
8.7
6%
1.5
US
Nextera Energy Inc
NYSE:NEE
17.5
19%
0.9
ES
Iberdrola SA
MAD:IBE
8.8
0%
N/A
US
Constellation Energy Corp
NASDAQ:CEG
16.2
-4%
N/A
US
Southern Co
NYSE:SO
12.7
7%
1.8
IT
Enel SpA
MIL:ENEL
4.7
7%
0.7
US
Duke Energy Corp
NYSE:DUK
11.6
7%
1.7
US
American Electric Power Company Inc
NASDAQ:AEP
12.4
11%
1.1
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -5.4 N/A N/A
US
Exelon Corp
NASDAQ:EXC
10.7
10%
1.1
US
Xcel Energy Inc
NASDAQ:XEL
12.9
14%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
HK
CLP Holdings Ltd
HKEX:2
Average EV/EBIT: 20.9
14.1
6%
2.4
US
Nextera Energy Inc
NYSE:NEE
31.7
24%
1.3
ES
Iberdrola SA
MAD:IBE
16.5
2%
8.2
US
Constellation Energy Corp
NASDAQ:CEG
26.9
2%
13.5
US
Southern Co
NYSE:SO
22.1
8%
2.8
IT
Enel SpA
MIL:ENEL
6.4
7%
0.9
US
Duke Energy Corp
NYSE:DUK
20.8
9%
2.3
US
American Electric Power Company Inc
NASDAQ:AEP
22.1
13%
1.7
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -3.2 N/A N/A
US
Exelon Corp
NASDAQ:EXC
18.9
11%
1.7
US
Xcel Energy Inc
NASDAQ:XEL
28.9
21%
1.4