Drax Group PLC
LSE:DRX
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBITDA
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBITDA returns to its 3-Year Average (2.9), the stock would be worth GBX611.9 (30% downside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 4.1 | GBX869.8 |
0%
|
| 3-Year Average | 2.9 | GBX611.9 |
-30%
|
| 5-Year Average | 4.1 | GBX883.72 |
+2%
|
| Industry Average | 0.1 | GBX14.68 |
-98%
|
| Country Average | 0 | GBX4.21 |
-100%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
GBX3.8B
|
/ |
Jan 2026
£921m
|
= |
|
|
GBX3.8B
|
/ |
Dec 2026
£681.6m
|
= |
|
|
GBX3.8B
|
/ |
Dec 2027
£586.8m
|
= |
|
|
GBX3.8B
|
/ |
Dec 2028
£606.6m
|
= |
|
Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| UK |
|
Drax Group PLC
LSE:DRX
|
3.1B GBP | 4.1 | 41.8 | |
| US |
|
Vistra Corp
NYSE:VST
|
52.7B USD | 14 | 70 | |
| SA |
|
ACWA Power Co
SAU:2082
|
184.5B SAR | 64.7 | 99.6 | |
| IN |
|
Adani Power Ltd
NSE:ADANIPOWER
|
3.9T INR | 22 | 36.1 | |
| IN |
|
NTPC Ltd
NSE:NTPC
|
3.8T INR | 10.5 | 16.3 | |
| CN |
|
CGN Power Co Ltd
SZSE:003816
|
230.8B CNY | 22.1 | 23.6 | |
| TH |
G
|
Gulf Energy Development PCL
SET:GULF
|
870.2B THB | 46 | 40.7 | |
| CN |
|
China National Nuclear Power Co Ltd
SSE:601985
|
183.3B CNY | 20.1 | 21.4 | |
| DE |
|
Uniper SE
XETRA:UN0
|
17.5B EUR | 8.1 | 12.6 | |
| CN |
|
SDIC Power Holdings Co Ltd
SSE:600886
|
109.4B CNY | 12.9 | 16.7 | |
| US |
|
Talen Energy Corp
NASDAQ:TLN
|
15.5B USD | 62.4 | -71.6 |
Market Distribution
| Min | 0 |
| 30th Percentile | 0 |
| Median | 0 |
| 70th Percentile | 0 |
| Max | 743.2 |
Other Multiples
Drax Group PLC
Glance View
Once nestled in the coal-rich heart of Britain, Drax Group PLC began its journey as a major coal-fired power station, renowned for its role in fueling the UK's electricity grid. This legacy company, rooted in the traditional energy sector, would face the inevitability of change as global imperatives shifted towards sustainability and environmental responsibility. As whispers of a cleaner, more sustainable future grew louder, Drax embarked on a transformative journey. In a strategic pivot, it shifted focus from coal to biomass, eventually evolving into the world’s largest renewable energy resource by biomass capacity. By retrofitting its existing infrastructure, Drax adapted its vast operations to burn compressed wood pellets, a renewable energy source considered more climate-friendly than fossil fuels. This evolution not only redefined its operational model but also placed Drax at the forefront of the UK’s renewable energy landscape. Today, Drax Group is more than just a repurposed power station; it’s a diversified energy company with a dual focus on sustainable energy and innovation. The company operates a complex supply chain, importing sustainable biomass from across the globe, which is crucial to fueling its power operations. Through its renewable energy generation, the company capitalizes on governmental incentives and renewable energy certificates, firmly establishing a robust revenue stream. Drax’s business model has expanded to include providing energy services to a portfolio of businesses and commercial clients, ensuring a stable financial platform that balances both environmental goals and profitability. This delicate harmony of energy transformation and financial stewardship underscores Drax’s commitment to not only powering the UK but also championing a sustainable energy future.