CLP Holdings Ltd
HKEX:2

Watchlist Manager
CLP Holdings Ltd Logo
CLP Holdings Ltd
HKEX:2
Watchlist
Price: 66.35 HKD 0.38% Market Closed
Market Cap: 167.6B HKD

Relative Value

The Relative Value of one CLP Holdings Ltd stock under the Base Case scenario is 94.57 HKD. Compared to the current market price of 66.35 HKD, CLP Holdings Ltd is Undervalued by 30%.

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
94.57 HKD
Undervaluation 30%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
50
vs Industry
45
Median 3Y
1.8
Median 5Y
1.9
Industry
1.7
Forward
1.8
vs History
63
vs Industry
42
Median 3Y
21.1
Median 5Y
17.5
Industry
14.8
Forward
13.1
vs History
58
vs Industry
42
Median 3Y
7.1
Median 5Y
7.6
Industry
7
vs History
65
vs Industry
26
Median 3Y
21.9
Median 5Y
21.5
Industry
13.7
vs History
6
vs Industry
40
Median 3Y
1.5
Median 5Y
1.5
Industry
1.4
vs History
53
vs Industry
52
Median 3Y
2.3
Median 5Y
2.4
Industry
2.8
Forward
2.3
vs History
55
vs Industry
72
Median 3Y
3.5
Median 5Y
3.7
Industry
7.8
vs History
66
vs Industry
51
Median 3Y
10.4
Median 5Y
10.6
Industry
10.4
Forward
7.8
vs History
47
vs Industry
43
Median 3Y
14
Median 5Y
14.3
Industry
14.9
Forward
12.5
vs History
55
vs Industry
51
Median 3Y
9
Median 5Y
9.3
Industry
10.8
vs History
11
vs Industry
19
Median 3Y
17.9
Median 5Y
18.8
Industry
16.4
vs History
38
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
167.6B HKD 1.8 14.3 8.8 14.3
US
Nextera Energy Inc
NYSE:NEE
150.3B USD 6 27.3 17.2 31.1
ES
Iberdrola SA
MAD:IBE
101.8B EUR 2.3 21 9.1 17
US
Southern Co
NYSE:SO
100.2B USD 3.6 21.7 12.6 21.9
IT
Enel SpA
MIL:ENEL
83.3B EUR 0.7 7.7 4.8 6.5
US
Constellation Energy Corp
NASDAQ:CEG
96B USD 4 32.2 15.3 25.4
US
Duke Energy Corp
NYSE:DUK
91B USD 2.9 19.5 11.6 20.8
US
American Electric Power Company Inc
NASDAQ:AEP
55.1B USD 2.7 19.9 12.3 21.9
FR
Electricite de France SA
PAR:EDF
46.6B EUR 0.3 -2.5 -5.4 -3.2
US
Exelon Corp
NASDAQ:EXC
43.3B USD 1.8 16 10.7 18.8
US
Xcel Energy Inc
NASDAQ:XEL
39B USD 2.8 20.2 12.7 28.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
HK
CLP Holdings Ltd
HKEX:2
Average EV/EBITDA: 11.5
8.8
6%
1.5
US
Nextera Energy Inc
NYSE:NEE
17.2
19%
0.9
ES
Iberdrola SA
MAD:IBE
9.1
0%
N/A
US
Southern Co
NYSE:SO
12.6
7%
1.8
IT
Enel SpA
MIL:ENEL
4.8
7%
0.7
US
Constellation Energy Corp
NASDAQ:CEG
15.3
-4%
N/A
US
Duke Energy Corp
NYSE:DUK
11.6
7%
1.7
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
10.7
10%
1.1
US
Xcel Energy Inc
NASDAQ:XEL
12.7
14%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
HK
CLP Holdings Ltd
HKEX:2
Average EV/EBIT: 20.6
14.3
6%
2.4
US
Nextera Energy Inc
NYSE:NEE
31.1
24%
1.3
ES
Iberdrola SA
MAD:IBE
17
2%
8.5
US
Southern Co
NYSE:SO
21.9
8%
2.7
IT
Enel SpA
MIL:ENEL
6.5
7%
0.9
US
Constellation Energy Corp
NASDAQ:CEG
25.4
2%
12.7
US
Duke Energy Corp
NYSE:DUK
20.8
9%
2.3
US
American Electric Power Company Inc
NASDAQ:AEP
21.9
13%
1.7
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -3.2 N/A N/A
US
Exelon Corp
NASDAQ:EXC
18.8
11%
1.7
US
Xcel Energy Inc
NASDAQ:XEL
28.5
21%
1.4