Relative Value

The Relative Value of one SSE stock under the Base Case scenario is 1 337.76 GBX. Compared to the current market price of 2 356 GBX, SSE PLC is Overvalued by 43%.

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.

SSE Relative Value
Base Case
1 337.76 GBX
Overvaluation 43%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

SSE Competitors Multiples
SSE PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
SSE PLC
LSE:SSE
26.1B GBP 2.5 27.4 11.1 17.3
US
Nextera Energy Inc
NYSE:NEE
178.3B USD 6.8 27.4 18.7 35.9
ES
Iberdrola SA
MAD:IBE
119.6B EUR 2.6 22.1 9.7 18
IT
Enel SpA
MIL:ENEL
92.7B EUR 0.8 9.2 5.4 7.6
US
Southern Co
NYSE:SO
97.1B USD 3.4 21.8 12 21.4
US
Duke Energy Corp
NYSE:DUK
92.5B USD 2.9 18.7 10.9 20.3
US
Constellation Energy Corp
NASDAQ:CEG
89.3B USD 3.6 32.6 19.4 27.2
US
American Electric Power Company Inc
NASDAQ:AEP
63B USD 3 17.2 12.2 20.2
FR
Electricite de France SA
PAR:EDF
46.6B EUR 0.3 -2.5 -5.4 -3.2
US
Exelon Corp
NASDAQ:EXC
44.9B USD 1.8 15.9 10.5 18
US
Xcel Energy Inc
NASDAQ:XEL
44.7B USD 3.1 23.3 13.8 29.7
P/E Multiple
Earnings Growth PEG
UK
SSE PLC
LSE:SSE
Average P/E: 21.6
27.4
29%
0.9
US
Nextera Energy Inc
NYSE:NEE
27.4
10%
2.7
ES
Iberdrola SA
MAD:IBE
22.1
8%
2.8
IT
Enel SpA
MIL:ENEL
9.2
3%
3.1
US
Southern Co
NYSE:SO
21.8
8%
2.7
US
Duke Energy Corp
NYSE:DUK
18.7
9%
2.1
US
Constellation Energy Corp
NASDAQ:CEG
32.6
3%
10.9
US
American Electric Power Company Inc
NASDAQ:AEP
17.2
7%
2.5
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -2.5 N/A N/A
US
Exelon Corp
NASDAQ:EXC
15.9
8%
2
US
Xcel Energy Inc
NASDAQ:XEL
23.3
12%
1.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
SSE PLC
LSE:SSE
Average EV/EBITDA: 12.4
11.1
14%
0.8
US
Nextera Energy Inc
NYSE:NEE
18.7
18%
1
ES
Iberdrola SA
MAD:IBE
9.7
-2%
N/A
IT
Enel SpA
MIL:ENEL
5.4
7%
0.8
US
Southern Co
NYSE:SO
12
8%
1.5
US
Duke Energy Corp
NYSE:DUK
10.9
8%
1.4
US
Constellation Energy Corp
NASDAQ:CEG
19.4
7%
2.8
US
American Electric Power Company Inc
NASDAQ:AEP
12.2
12%
1
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -5.4 N/A N/A
US
Exelon Corp
NASDAQ:EXC
10.5
9%
1.2
US
Xcel Energy Inc
NASDAQ:XEL
13.8
15%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
SSE PLC
LSE:SSE
Average EV/EBIT: 21.5
17.3
16%
1.1
US
Nextera Energy Inc
NYSE:NEE
35.9
21%
1.7
ES
Iberdrola SA
MAD:IBE
18
0%
N/A
IT
Enel SpA
MIL:ENEL
7.6
7%
1.1
US
Southern Co
NYSE:SO
21.4
11%
1.9
US
Duke Energy Corp
NYSE:DUK
20.3
9%
2.3
US
Constellation Energy Corp
NASDAQ:CEG
27.2
13%
2.1
US
American Electric Power Company Inc
NASDAQ:AEP
20.2
14%
1.4
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -3.2 N/A N/A
US
Exelon Corp
NASDAQ:EXC
18
10%
1.8
US
Xcel Energy Inc
NASDAQ:XEL
29.7
22%
1.3