Ignitis Grupe AB
LSE:IGN

Watchlist Manager
Ignitis Grupe AB Logo
Ignitis Grupe AB
LSE:IGN
Watchlist
Price: 21.4 EUR 0.94%
Market Cap: 1.6B EUR

Relative Value

The Relative Value of one IGN stock under the Base Case scenario is 48.46 EUR. Compared to the current market price of 21.4 EUR, Ignitis Grupe AB is Undervalued by 56%.

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.

IGN Relative Value
Base Case
48.46 EUR
Undervaluation 56%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
33
vs Industry
72
Median 3Y
0.6
Median 5Y
0.6
Industry
1.8
Forward
0.6
vs History
20
vs Industry
68
Median 3Y
4.4
Median 5Y
5.4
Industry
15.6
Forward
7.4
vs History
44
vs Industry
77
Median 3Y
1.9
Median 5Y
2.1
Industry
7.6
vs History
14
vs Industry
52
Median 3Y
3.4
Median 5Y
2.9
Industry
14.7
vs History
38
vs Industry
75
Median 3Y
0.6
Median 5Y
0.6
Industry
1.4
vs History
30
vs Industry
70
Median 3Y
1.1
Median 5Y
1.2
Industry
2.9
Forward
1.2
vs History
19
vs Industry
74
Median 3Y
3.1
Median 5Y
3.4
Industry
7.9
vs History
6
vs Industry
70
Median 3Y
4.8
Median 5Y
5.2
Industry
10.8
Forward
6.2
vs History
3
vs Industry
65
Median 3Y
7.1
Median 5Y
7.9
Industry
15.4
Forward
10.7
vs History
41
vs Industry
74
Median 3Y
3.7
Median 5Y
4.1
Industry
11.4
vs History
0
vs Industry
47
Median 3Y
-3.7
Median 5Y
-9.8
Industry
16.9
vs History
4
vs Industry
74
Median 3Y
0.5
Median 5Y
0.5
Industry
0.9

Multiples Across Competitors

IGN Competitors Multiples
Ignitis Grupe AB Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
LT
Ignitis Grupe AB
LSE:IGN
1.5B EUR 0.6 7 6 10.1
US
Nextera Energy Inc
NYSE:NEE
176.2B USD 6.7 27.2 18.5 35.6
ES
Iberdrola SA
MAD:IBE
110.4B EUR 2.4 20.3 9.4 17.3
US
Constellation Energy Corp
NASDAQ:CEG
111.1B USD 4.4 36.4 20.7 30.5
IT
Enel SpA
MIL:ENEL
90.9B EUR 0.8 9.1 5.4 7.5
US
Southern Co
NYSE:SO
99.7B USD 3.5 22.4 12.2 21.7
US
Duke Energy Corp
NYSE:DUK
95.2B USD 3.1 20.2 11.5 21.1
US
American Electric Power Company Inc
NASDAQ:AEP
65.5B USD 3.1 17.9 12.5 20.7
FR
Electricite de France SA
PAR:EDF
46.6B EUR 0.3 -2.5 -5.4 -3.2
US
Xcel Energy Inc
NASDAQ:XEL
47.6B USD 3.3 24.9 14.3 30.8
US
Exelon Corp
NASDAQ:EXC
45.9B USD 1.9 16.3 10.6 18.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
LT
Ignitis Grupe AB
LSE:IGN
Average EV/EBITDA: 12.1
6
5%
1.2
US
Nextera Energy Inc
NYSE:NEE
18.5
20%
0.9
ES
Iberdrola SA
MAD:IBE
9.4
-1%
N/A
US
Constellation Energy Corp
NASDAQ:CEG
20.7
2%
10.4
IT
Enel SpA
MIL:ENEL
5.4
7%
0.8
US
Southern Co
NYSE:SO
12.2
7%
1.7
US
Duke Energy Corp
NYSE:DUK
11.5
7%
1.6
US
American Electric Power Company Inc
NASDAQ:AEP
12.5
11%
1.1
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -5.4 N/A N/A
US
Xcel Energy Inc
NASDAQ:XEL
14.3
14%
1
US
Exelon Corp
NASDAQ:EXC
10.6
9%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
LT
Ignitis Grupe AB
LSE:IGN
Average EV/EBIT: 21.3
10.1
2%
5
US
Nextera Energy Inc
NYSE:NEE
35.6
26%
1.4
ES
Iberdrola SA
MAD:IBE
17.3
1%
17.3
US
Constellation Energy Corp
NASDAQ:CEG
30.5
9%
3.4
IT
Enel SpA
MIL:ENEL
7.5
7%
1.1
US
Southern Co
NYSE:SO
21.7
9%
2.4
US
Duke Energy Corp
NYSE:DUK
21.1
9%
2.3
US
American Electric Power Company Inc
NASDAQ:AEP
20.7
14%
1.5
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -3.2 N/A N/A
US
Xcel Energy Inc
NASDAQ:XEL
30.8
21%
1.5
US
Exelon Corp
NASDAQ:EXC
18.2
10%
1.8