G

Greencoat Renewables PLC
ISEQ:GRP

Watchlist Manager
Greencoat Renewables PLC
ISEQ:GRP
Watchlist
Price: 0.776 EUR 1.7% Market Closed
Market Cap: 864m EUR

Relative Value

The Relative Value of one GRP stock under the Base Case scenario is 1.278 EUR. Compared to the current market price of 0.776 EUR, Greencoat Renewables PLC is Undervalued by 39%.

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.

GRP Relative Value
Base Case
1.278 EUR
Undervaluation 39%
Relative Value
Price
G
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
77
vs Industry
24
Median 3Y
7.9
Median 5Y
8.3
Industry
2
Forward
6
vs History
39
vs Industry
21
Median 3Y
14
Median 5Y
16.7
Industry
17.3
Forward
9.2
vs History
66
vs Industry
19
Median 3Y
10
Median 5Y
12.2
Industry
10.5
vs History
vs Industry
25
Median 3Y
2.6
Median 5Y
3.4
Industry
13.4
vs History
92
vs Industry
53
Median 3Y
0.9
Median 5Y
1
Industry
1.6
vs History
53
vs Industry
16
Median 3Y
17.4
Median 5Y
17.6
Industry
3
Forward
13.9
vs History
49
vs Industry
19
Median 3Y
19.4
Median 5Y
19.5
Industry
6.5
vs History
49
vs Industry
11
Median 3Y
20.1
Median 5Y
20.2
Industry
10.8
Forward
16.3
vs History
49
vs Industry
12
Median 3Y
20.1
Median 5Y
20.2
Industry
12.9
Forward
13.1
vs History
53
vs Industry
11
Median 3Y
21.1
Median 5Y
23.6
Industry
11.2
vs History
53
vs Industry
10
Median 3Y
21.1
Median 5Y
23.6
Industry
12
vs History
90
vs Industry
45
Median 3Y
0.9
Median 5Y
1
Industry
1.5

Multiples Across Competitors

GRP Competitors Multiples
Greencoat Renewables PLC Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
IE
Greencoat Renewables PLC
ISEQ:GRP
864.1m EUR 7.6 17 20.2 20.2
UK
Eight Capital Partners PLC
F:ECS
633.6T EUR 0 0 0 0
US
GE Vernova LLC
NYSE:GEV
146.3B USD 0 0 0 0
US
China Industrial Group Inc
OTC:CIND
93B USD 270.4 3 092.1 2 628.2 2 720.3
IN
SAB Industries Ltd
BSE:539112
7.5T INR 16 082.6 -35 755.5 139 008.1 147 861.4
NL
Nepi Rockcastle NV
JSE:NRP
82.4B Zac 0 0 0 0
US
CoreWeave Inc
NASDAQ:CRWV
56.2B USD 0 0 0 0
US
Coupang Inc
F:788
46.1B EUR 1.7 210.4 48.8 89.7
US
Circle Internet Group Inc
NYSE:CRCL
41.8B USD 0 0 0 0
CH
Galderma Group AG
SIX:GALD
30.3B CHF 0 0 0 0
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
607.3T IDR 18.2 101.6 49.3 49.3
P/S Multiple
Revenue Growth P/S to Growth
IE
G
Greencoat Renewables PLC
ISEQ:GRP
Average P/S: 3 276.1
7.6
10%
0.8
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
9%
N/A
US
C
China Industrial Group Inc
OTC:CIND
270.4
N/A N/A
IN
S
SAB Industries Ltd
BSE:539112
16 082.6
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-4%
N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
US
Coupang Inc
F:788
1.7
14%
0.1
US
C
Circle Internet Group Inc
NYSE:CRCL
Not Available N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
14%
N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
18.2
N/A N/A
P/E Multiple
Earnings Growth PEG
IE
G
Greencoat Renewables PLC
ISEQ:GRP
Average P/E: 855.3
17
26%
0.7
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
42%
N/A
US
C
China Industrial Group Inc
OTC:CIND
3 092.1
N/A N/A
IN
S
SAB Industries Ltd
BSE:539112
Negative Multiple: -35 755.5 N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-5%
N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
US
Coupang Inc
F:788
210.4
127%
1.7
US
C
Circle Internet Group Inc
NYSE:CRCL
Not Available N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
75%
N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
101.6
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IE
G
Greencoat Renewables PLC
ISEQ:GRP
Average EV/EBITDA: 28 350.9
20.2
11%
1.8
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
44%
N/A
US
C
China Industrial Group Inc
OTC:CIND
2 628.2
N/A N/A
IN
S
SAB Industries Ltd
BSE:539112
139 008.1
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
7%
N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available
143%
N/A
US
Coupang Inc
F:788
48.8
55%
0.9
US
C
Circle Internet Group Inc
NYSE:CRCL
Not Available N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
23%
N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
49.3
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IE
G
Greencoat Renewables PLC
ISEQ:GRP
Average EV/EBIT: 30 148.2
20.2
10%
2
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
80%
N/A
US
C
China Industrial Group Inc
OTC:CIND
2 720.3
N/A N/A
IN
S
SAB Industries Ltd
BSE:539112
147 861.4
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
11%
N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
US
Coupang Inc
F:788
89.7
77%
1.2
US
C
Circle Internet Group Inc
NYSE:CRCL
Not Available N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
34%
N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
49.3
N/A N/A