Drax Group PLC
LSE:DRX

Watchlist Manager
Drax Group PLC Logo
Drax Group PLC
LSE:DRX
Watchlist
Price: 761 GBX 1.94%
Market Cap: 2.6B GBX
Section:
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one DRX stock under the Base Case scenario is 1 188.52 GBX. Compared to the current market price of 761 GBX, Drax Group PLC is Undervalued by 36%.

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.

DRX Relative Value
Base Case
1 188.52 GBX
Undervaluation 36%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

0.5
P/S
P/S
Price to Sales
0.5
vs History
9
vs Industry
82
Median 3Y
0.3
Median 5Y
0.4
Industry
1.8
Forward
0.4
More Details
6.4
P/E
P/E
Price to Earnings
6.4
vs History
38
vs Industry
69
Median 3Y
5.9
Median 5Y
4.6
Industry
15.6
Forward
6.1
More Details
3.1
P/OCF
P/OCF
Price to OCF
3.1
vs History
58
vs Industry
71
Median 3Y
2.9
Median 5Y
5.1
Industry
7.6
More Details
7.9
P/FCFE
P/FCFE
Price to FCFE
7.9
vs History
28
vs Industry
28
Median 3Y
6.4
Median 5Y
4.2
Industry
14.7
More Details
1.3
P/B
P/B
Price to Book Value
1.3
vs History
36
vs Industry
57
Median 3Y
1.2
Median 5Y
1.2
Industry
1.4
More Details
0.7
EV/S
EV/S
Enterprise Value to Sales
0.7
vs History
6
vs Industry
84
Median 3Y
0.5
Median 5Y
0.5
Industry
2.9
Forward
0.6
More Details
2.3
EV/GP
EV/GP
Enterprise Value to Gross Profit
2.3
vs History
46
vs Industry
85
Median 3Y
1.7
Median 5Y
2.2
Industry
7.9
More Details
3.9
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
3.9
vs History
50
vs Industry
78
Median 3Y
2.9
Median 5Y
4
Industry
10.8
Forward
4.2
More Details
5.3
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
5.3
vs History
52
vs Industry
76
Median 3Y
3.7
Median 5Y
6.5
Industry
15.4
Forward
5.8
More Details
4.6
EV/OCF
EV/OCF
Enterprise Value to OCF
4.6
vs History
61
vs Industry
73
Median 3Y
4.3
Median 5Y
7.8
Industry
11.4
More Details
7.6
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
7.6
vs History
71
vs Industry
44
Median 3Y
8.8
Median 5Y
18
Industry
16.9
More Details
0.7
EV/IC
EV/IC
Enterprise Value to IC
0.7
vs History
58
vs Industry
50
Median 3Y
0.7
Median 5Y
0.8
Industry
0.9
More Details

Multiples Across Competitors

DRX Competitors Multiples
Drax Group PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Drax Group PLC
LSE:DRX
2.6B GBP 0.5 6.4 3.9 5.3
DE
Uniper SE
XETRA:UN01
562.9B EUR 2.1 -29.7 -142.5 -87.5
US
Vistra Corp
NYSE:VST
60.4B USD 3.5 62.9 15.3 36.9
SA
ACWA Power Co
SAU:2082
184.5B SAR 25.9 103.5 73.8 94.7
IN
NTPC Ltd
NSE:NTPC
3.2T INR 1.7 13.4 9.2 13.9
IN
Adani Power Ltd
NSE:ADANIPOWER
2.9T INR 5.4 24.7 15.6 19.9
CN
CGN Power Co Ltd
SZSE:003816
208.6B CNY 2.5 22.2 17.2 17.2
CN
China National Nuclear Power Co Ltd
SSE:601985
184.7B CNY 2.3 21.4 20.8 20.8
TH
Gulf Energy Development PCL
SET:GULF
631.2B THB 5.2 29.5 35.2 43.1
US
Talen Energy Corp
NASDAQ:TLN
17.1B USD 7.5 75.9 31.5 80.1
CN
SDIC Power Holdings Co Ltd
SSE:600886
116.9B CNY 2.2 17.9 14.4 14.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Drax Group PLC
LSE:DRX
Average EV/EBITDA: 23.7
3.9
-17%
N/A
DE
Uniper SE
XETRA:UN01
Negative Multiple: -142.5 N/A N/A
US
Vistra Corp
NYSE:VST
15.3
4%
3.8
SA
ACWA Power Co
SAU:2082
73.8
51%
1.4
IN
NTPC Ltd
NSE:NTPC
9.2
11%
0.8
IN
Adani Power Ltd
NSE:ADANIPOWER
15.6
13%
1.2
CN
CGN Power Co Ltd
SZSE:003816
17.2
22%
0.8
CN
China National Nuclear Power Co Ltd
SSE:601985
20.8
30%
0.7
TH
G
Gulf Energy Development PCL
SET:GULF
35.2
12%
2.9
US
Talen Energy Corp
NASDAQ:TLN
31.5
54%
0.6
CN
SDIC Power Holdings Co Ltd
SSE:600886
14.4
26%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Drax Group PLC
LSE:DRX
Average EV/EBIT: 34.6
5.3
-26%
N/A
DE
Uniper SE
XETRA:UN01
Negative Multiple: -87.5 N/A N/A
US
Vistra Corp
NYSE:VST
36.9
7%
5.3
SA
ACWA Power Co
SAU:2082
94.7
58%
1.6
IN
NTPC Ltd
NSE:NTPC
13.9
12%
1.2
IN
Adani Power Ltd
NSE:ADANIPOWER
19.9
14%
1.4
CN
CGN Power Co Ltd
SZSE:003816
17.2
2%
8.6
CN
China National Nuclear Power Co Ltd
SSE:601985
20.8
8%
2.6
TH
G
Gulf Energy Development PCL
SET:GULF
43.1
16%
2.7
US
Talen Energy Corp
NASDAQ:TLN
80.1
105%
0.8
CN
SDIC Power Holdings Co Ltd
SSE:600886
14.4
3%
4.8

See Also

Summary
DRX intrinsic value, competitors valuation, and company profile.
DCF Valuation
DRX stock valuation using Discount Cash Flow valuation method.
Relative Valuation
DRX stock valuation using valuation multiples.
Wall Street Estimates
DRX 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
DRX 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 296,100+ 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.