MAST Relative Valuation - Mast Energy Developments PLC

Watchlist Manager

Watchlist

Price: 1.6 GBX -11.11% Market Closed

Market Cap: £2.8m

M	Mast Energy Developments PLC LSE:MAST	UK
V	Volvo Car AB OTC:VLVOF	SE
L	Localiza Rent a Car SA BOVESPA:RENT3	BR
J	Jiankun International Bhd KLSE:JIANKUN	MY
G	Globex Mining Enterprises Inc OTC:GLBXF	CA
	AcadeMedia AB STO:ACAD	SE
	Octaware Technologies Ltd BSE:540416	IN

Multiples-Based Value

MAST doesn't have a meaningful market cap.

The Multiples-Based Value of one MAST stock under the Base Case scenario is hidden GBX. Compared to the current market price of 1.6 GBX, Mast Energy Developments PLC is hidden .

Multiples-Based 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 Multiples-Based Value calculated?

MAST Multiples-Based Value

Unlock

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	M	Mast Energy Developments PLC LSE:MAST	2.8m GBP	2.2	-2.4	-9.6	-8
US		Nextera Energy Inc NYSE:NEE	194B USD	7.1	28.4	18.9	35.3
ES		Iberdrola SA MAD:IBE	131B EUR	2.9	20.9	10.3	16.7
IT		Enel SpA MIL:ENEL	98.3B EUR	0.8	9.7	5.7	8
US		Southern Co NYSE:SO	107.1B USD	3.6	24.7	13	23.8
US		Duke Energy Corp NYSE:DUK	102.9B USD	3.2	21	11.4	21.6
US		Constellation Energy Corp NASDAQ:CEG	98.8B USD	3.3	36.7	18.3	33.7
US		American Electric Power Company Inc NASDAQ:AEP	71.8B USD	3.3	20	13.2	21.7
FR		Electricite de France SA PAR:EDF	46.6B EUR	0.3	-2.5	-5.4	-3.2
US		Entergy Corp NYSE:ETR	52B USD	4	29.6	13.8	24.7
US		Exelon Corp NASDAQ:EXC	50.5B USD	2.1	18.2	11.3	19.2

				Revenue Growth	P/S to Growth
UK	M	Mast Energy Developments PLC LSE:MAST	Average P/S: 3 2.2	N/A	N/A
US		Nextera Energy Inc NYSE:NEE	7.1	11%	0.6
ES		Iberdrola SA MAD:IBE	2.9	4%	0.7
IT		Enel SpA MIL:ENEL	0.8	4%	0.2
US		Southern Co NYSE:SO	3.6	7%	0.5
US		Duke Energy Corp NYSE:DUK	3.2	4%	0.8
US		Constellation Energy Corp NASDAQ:CEG	3.3	11%	0.3
US		American Electric Power Company Inc NASDAQ:AEP	3.3	6%	0.5
FR		Electricite de France SA PAR:EDF	0.3	-17%	N/A
US		Entergy Corp NYSE:ETR	4	9%	0.4
US		Exelon Corp NASDAQ:EXC	2.1	4%	0.5

				Earnings Growth	PEG
UK	M	Mast Energy Developments PLC LSE:MAST	Average P/E: 23.2 Negative Multiple: -2.4	N/A	N/A
US		Nextera Energy Inc NYSE:NEE	28.4	13%	2.2
ES		Iberdrola SA MAD:IBE	20.9	7%	3
IT		Enel SpA MIL:ENEL	9.7	3%	3.2
US		Southern Co NYSE:SO	24.7	12%	2.1
US		Duke Energy Corp NYSE:DUK	21	7%	3
US		Constellation Energy Corp NASDAQ:CEG	36.7	38%	1
US		American Electric Power Company Inc NASDAQ:AEP	20	5%	4
FR		Electricite de France SA PAR:EDF	Negative Multiple: -2.5	N/A	N/A
US		Entergy Corp NYSE:ETR	29.6	13%	2.3
US		Exelon Corp NASDAQ:EXC	18.2	7%	2.6

				EBITDA Growth	EV/EBITDA to Growth
UK	M	Mast Energy Developments PLC LSE:MAST	Average EV/EBITDA: 12.9 Negative Multiple: -9.6	N/A	N/A
US		Nextera Energy Inc NYSE:NEE	18.9	15%	1.3
ES		Iberdrola SA MAD:IBE	10.3	4%	2.6
IT		Enel SpA MIL:ENEL	5.7	7%	0.8
US		Southern Co NYSE:SO	13	10%	1.3
US		Duke Energy Corp NYSE:DUK	11.4	5%	2.3
US		Constellation Energy Corp NASDAQ:CEG	18.3	23%	0.8
US		American Electric Power Company Inc NASDAQ:AEP	13.2	11%	1.2
FR		Electricite de France SA PAR:EDF	Negative Multiple: -5.4	N/A	N/A
US		Entergy Corp NYSE:ETR	13.8	12%	1.1
US		Exelon Corp NASDAQ:EXC	11.3	8%	1.4

				EBIT Growth	EV/EBIT to Growth
UK	M	Mast Energy Developments PLC LSE:MAST	Average EV/EBIT: 22.7 Negative Multiple: -8	N/A	N/A
US		Nextera Energy Inc NYSE:NEE	35.3	25%	1.4
ES		Iberdrola SA MAD:IBE	16.7	6%	2.8
IT		Enel SpA MIL:ENEL	8	7%	1.1
US		Southern Co NYSE:SO	23.8	14%	1.7
US		Duke Energy Corp NYSE:DUK	21.6	9%	2.4
US		Constellation Energy Corp NASDAQ:CEG	33.7	36%	0.9
US		American Electric Power Company Inc NASDAQ:AEP	21.7	12%	1.8
FR		Electricite de France SA PAR:EDF	Negative Multiple: -3.2	N/A	N/A
US		Entergy Corp NYSE:ETR	24.7	17%	1.5
US		Exelon Corp NASDAQ:EXC	19.2	8%	2.4

Mast Energy Developments PLC
LSE:MAST

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

MAST Competitors Multiples
Mast Energy Developments PLC Competitors

See Also

Company

Help

Tools

Stocks

Mast Energy Developments PLC LSE:MAST

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

MAST Competitors Multiples Mast Energy Developments PLC Competitors

See Also

Company

Help

Tools

Stocks

Mast Energy Developments PLC
LSE:MAST

MAST Competitors Multiples
Mast Energy Developments PLC Competitors