DRX Relative Valuation - Drax Group PLC

Watchlist Manager

Watchlist

Price: 858.5 GBX -1.55%

Market Cap: £2.9B

Relative Value

The Relative Value of one DRX stock under the Base Case scenario is hidden GBX. Compared to the current market price of 858.5 GBX, Drax Group PLC is hidden .

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.

What is Relative Valuation?

How is Relative Value calculated?

DRX Relative Value

Show

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
UK		Drax Group PLC LSE:DRX	3B GBP	0.5	7.4	3.7	5
US		Vistra Corp NYSE:VST	55.5B USD	3.2	57.6	14.3	34.5
SA		ACWA Power Co SAU:2082	184.5B SAR	25.9	103.5	73.8	94.7
IN		NTPC Ltd NSE:NTPC	3.5T INR	1.9	14.6	9.7	14.8
IN		Adani Power Ltd NSE:ADANIPOWER	2.7T INR	5	23.6	14.8	19.2
CN		CGN Power Co Ltd SZSE:003816	195.9B CNY	2.3	20.8	16.6	16.6
TH	G	Gulf Energy Development PCL SET:GULF	885.2B THB	7.3	41.4	45.4	55.8
CN		China National Nuclear Power Co Ltd SSE:601985	176.3B CNY	2.2	20.5	20.5	20.5
DE		Uniper SE XETRA:UN0	14.6B EUR	0.2	-45	3.5	10.1
US		Talen Energy Corp NASDAQ:TLN	16.9B USD	7.3	74	30.8	78.4
CN		SDIC Power Holdings Co Ltd SSE:600886	102.6B CNY	1.9	15.7	12.6	12.6

				Revenue Growth	P/S to Growth
UK		Drax Group PLC LSE:DRX	Average P/S: 5.2 0.5	-5%	N/A
US		Vistra Corp NYSE:VST	3.2	13%	0.2
SA		ACWA Power Co SAU:2082	25.9	22%	1.2
IN		NTPC Ltd NSE:NTPC	1.9	7%	0.3
IN		Adani Power Ltd NSE:ADANIPOWER	5	11%	0.5
CN		CGN Power Co Ltd SZSE:003816	2.3	4%	0.6
TH	G	Gulf Energy Development PCL SET:GULF	7.3	6%	1.2
CN		China National Nuclear Power Co Ltd SSE:601985	2.2	9%	0.2
DE		Uniper SE XETRA:UN0	0.2	3%	0.1
US		Talen Energy Corp NASDAQ:TLN	7.3	30%	0.2
CN		SDIC Power Holdings Co Ltd SSE:600886	1.9	2%	1

				Earnings Growth	PEG
UK		Drax Group PLC LSE:DRX	Average P/E: 37.9 7.4	-28%	N/A
US		Vistra Corp NYSE:VST	57.6	15%	3.8
SA		ACWA Power Co SAU:2082	103.5	22%	4.7
IN		NTPC Ltd NSE:NTPC	14.6	6%	2.4
IN		Adani Power Ltd NSE:ADANIPOWER	23.6	8%	2.9
CN		CGN Power Co Ltd SZSE:003816	20.8	2%	10.4
TH	G	Gulf Energy Development PCL SET:GULF	41.4	16%	2.6
CN		China National Nuclear Power Co Ltd SSE:601985	20.5	7%	2.9
DE		Uniper SE XETRA:UN0	Negative Multiple: -45	25%	N/A
US		Talen Energy Corp NASDAQ:TLN	74	8%	9.2
CN		SDIC Power Holdings Co Ltd SSE:600886	15.7	8%	2

				EBITDA Growth	EV/EBITDA to Growth
UK		Drax Group PLC LSE:DRX	Average EV/EBITDA: 22.3 3.7	-18%	N/A
US		Vistra Corp NYSE:VST	14.3	6%	2.4
SA		ACWA Power Co SAU:2082	73.8	51%	1.4
IN		NTPC Ltd NSE:NTPC	9.7	9%	1.1
IN		Adani Power Ltd NSE:ADANIPOWER	14.8	13%	1.1
CN		CGN Power Co Ltd SZSE:003816	16.6	21%	0.8
TH	G	Gulf Energy Development PCL SET:GULF	45.4	12%	3.8
CN		China National Nuclear Power Co Ltd SSE:601985	20.5	30%	0.7
DE		Uniper SE XETRA:UN0	3.5	-29%	N/A
US		Talen Energy Corp NASDAQ:TLN	30.8	57%	0.5
CN		SDIC Power Holdings Co Ltd SSE:600886	12.6	26%	0.5

				EBIT Growth	EV/EBIT to Growth
UK		Drax Group PLC LSE:DRX	Average EV/EBIT: 32.9 5	-27%	N/A
US		Vistra Corp NYSE:VST	34.5	12%	2.9
SA		ACWA Power Co SAU:2082	94.7	57%	1.7
IN		NTPC Ltd NSE:NTPC	14.8	11%	1.3
IN		Adani Power Ltd NSE:ADANIPOWER	19.2	12%	1.6
CN		CGN Power Co Ltd SZSE:003816	16.6	1%	16.6
TH	G	Gulf Energy Development PCL SET:GULF	55.8	15%	3.7
CN		China National Nuclear Power Co Ltd SSE:601985	20.5	7%	2.9
DE		Uniper SE XETRA:UN0	10.1	-33%	N/A
US		Talen Energy Corp NASDAQ:TLN	78.4	105%	0.7
CN		SDIC Power Holdings Co Ltd SSE:600886	12.6	3%	4.2

Drax Group PLC
LSE:DRX

Relative Value

Valuation Multiples

Multiples Across Competitors

DRX Competitors Multiples
Drax Group PLC Competitors

See Also

Company

Help

Tools

Stocks

Drax Group PLC LSE:DRX

Relative Value

Valuation Multiples

Multiples Across Competitors

DRX Competitors Multiples Drax Group PLC Competitors

See Also

Company

Help

Tools

Stocks

Drax Group PLC
LSE:DRX

DRX Competitors Multiples
Drax Group PLC Competitors