USI Relative Valuation - Umbrella Solar Investment SA

Watchlist Manager

Watchlist

Price: 4.84 EUR Market Closed

Market Cap: €104.4m

U	Umbrella Solar Investment SA MAD:USI	ES
	Mega Uranium Ltd TSX:MGA	CA
	Lexagene Holdings Inc XTSX:LXG	US
	SSP Group PLC LSE:SSPG	UK
M	Minmetals Capital Co Ltd SSE:600390	CN
G	Great Microwave Technology Co Ltd SSE:688270	CN
	Leoch International Technology Ltd HKEX:842	CN
	Zhejiang Dingli Machinery Co Ltd SSE:603338	CN
A	Amway (Malaysia) Holdings Bhd KLSE:AMWAY	MY
B	BuzzFeed Inc NASDAQ:BZFD	US
P	Purmo Group Oyj OMXH:PURMO	FI
T	Tanger Inc SWB:T6O	US
A	Al Mawarid Manpower Company SCJSC SAU:1833	SA
	Asia Pacific Fibers Tbk PT IDX:POLY	ID
	Beijing Forever Technology Co Ltd SZSE:300365	CN
	Visionflex Group Ltd ASX:VFX	AU
T	Thai Union Feedmill PCL SET:TFM	TH
C	Capex SA BCBA:CAPX	AR
	John Wiley & Sons Inc NYSE:WLY	US
G	Guangdong Hongjing Optoelectronic Technology Inc SZSE:301479	CN
T	Trulieve Cannabis Corp CNSX:TRUL	US
	ANTA Sports Products Ltd HKEX:2020	CN
P	Parker-Hannifin Corp LSE:0KFZ	US
L	Lungteh Shipbuilding Co Ltd TWSE:6753	TW

Relative Value

There is not enough data to reliably calculate the relative value of USI.

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?

USI Relative Value

Base Case

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
ES	U	Umbrella Solar Investment SA MAD:USI	103.7m EUR	4.3	-18.6	-26.6	-22.4
CN		China Yangtze Power Co Ltd SSE:600900	665B CNY	7.8	20.1	19.4	19.4
ID	B	Barito Renewables Energy PT Tbk IDX:BREN	776T IDR	75.3	323.6	108.2	108.2
CN		Huaneng Lancang River Hydropower Inc SSE:600025	184.1B CNY	7.1	22.2	21.8	21.8
CN		China Longyuan Power Group Corp Ltd HKEX:916	170.9B HKD	4.6	28.1	24.5	24.5
CN		China Three Gorges Renewables Group Co Ltd SSE:600905	123.8B CNY	4.2	23.2	33.8	33.8
ES	E	EDP Renovaveis SA ELI:EDPR	13.6B EUR	3.6	-23	54.9	54.9
IN		Adani Green Energy Ltd NSE:ADANIGREEN	1.4T INR	10.9	90.7	20.5	29
RO		Societatea de Producere a Energiei Electrice in Hidrocentrale Hidroelectrica SA F:E28	13B EUR	8	21.8	14.9	18.9
CN		Sichuan Chuantou Energy Co Ltd SSE:600674	76B CNY	45.7	17.7	178.4	178.4
BM		Brookfield Renewable Partners LP TSX:BEP.UN	13B CAD	1.5	-132.7	9.9	31.9

				Revenue Growth	P/S to Growth
ES	U	Umbrella Solar Investment SA MAD:USI	Average P/S: 15.7 4.3	N/A	N/A
CN		China Yangtze Power Co Ltd SSE:600900	7.8	2%	3.9
ID	B	Barito Renewables Energy PT Tbk IDX:BREN	75.3	N/A	N/A
CN		Huaneng Lancang River Hydropower Inc SSE:600025	7.1	5%	1.4
CN		China Longyuan Power Group Corp Ltd HKEX:916	4.6	6%	0.8
CN		China Three Gorges Renewables Group Co Ltd SSE:600905	4.2	9%	0.5
ES	E	EDP Renovaveis SA ELI:EDPR	3.6	7%	0.5
IN		Adani Green Energy Ltd NSE:ADANIGREEN	10.9	27%	0.4
RO		Societatea de Producere a Energiei Electrice in Hidrocentrale Hidroelectrica SA F:E28	8	5%	1.6
CN		Sichuan Chuantou Energy Co Ltd SSE:600674	45.7	8%	5.7
BM		Brookfield Renewable Partners LP TSX:BEP.UN	1.5	11%	0.1

				Earnings Growth	PEG
ES	U	Umbrella Solar Investment SA MAD:USI	Average P/E: 68.4 Negative Multiple: -18.6	N/A	N/A
CN		China Yangtze Power Co Ltd SSE:600900	20.1	5%	4
ID	B	Barito Renewables Energy PT Tbk IDX:BREN	323.6	N/A	N/A
CN		Huaneng Lancang River Hydropower Inc SSE:600025	22.2	7%	3.2
CN		China Longyuan Power Group Corp Ltd HKEX:916	28.1	6%	4.7
CN		China Three Gorges Renewables Group Co Ltd SSE:600905	23.2	8%	2.9
ES	E	EDP Renovaveis SA ELI:EDPR	Negative Multiple: -23	N/A	N/A
IN		Adani Green Energy Ltd NSE:ADANIGREEN	90.7	49%	1.9
RO		Societatea de Producere a Energiei Electrice in Hidrocentrale Hidroelectrica SA F:E28	21.8	2%	10.9
CN		Sichuan Chuantou Energy Co Ltd SSE:600674	17.7	5%	3.5
BM		Brookfield Renewable Partners LP TSX:BEP.UN	Negative Multiple: -132.7	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
ES	U	Umbrella Solar Investment SA MAD:USI	Average EV/EBITDA: 48.6 Negative Multiple: -26.6	N/A	N/A
CN		China Yangtze Power Co Ltd SSE:600900	19.4	16%	1.2
ID	B	Barito Renewables Energy PT Tbk IDX:BREN	108.2	N/A	N/A
CN		Huaneng Lancang River Hydropower Inc SSE:600025	21.8	21%	1
CN		China Longyuan Power Group Corp Ltd HKEX:916	24.5	5%	4.9
CN		China Three Gorges Renewables Group Co Ltd SSE:600905	33.8	36%	0.9
ES	E	EDP Renovaveis SA ELI:EDPR	54.9	62%	0.9
IN		Adani Green Energy Ltd NSE:ADANIGREEN	20.5	30%	0.7
RO		Societatea de Producere a Energiei Electrice in Hidrocentrale Hidroelectrica SA F:E28	14.9	4%	3.7
CN		Sichuan Chuantou Energy Co Ltd SSE:600674	178.4	107%	1.7
BM		Brookfield Renewable Partners LP TSX:BEP.UN	9.9	5%	2

				EBIT Growth	EV/EBIT to Growth
ES	U	Umbrella Solar Investment SA MAD:USI	Average EV/EBIT: 52.1 Negative Multiple: -22.4	N/A	N/A
CN		China Yangtze Power Co Ltd SSE:600900	19.4	4%	4.9
ID	B	Barito Renewables Energy PT Tbk IDX:BREN	108.2	N/A	N/A
CN		Huaneng Lancang River Hydropower Inc SSE:600025	21.8	3%	7.3
CN		China Longyuan Power Group Corp Ltd HKEX:916	24.5	3%	8.2
CN		China Three Gorges Renewables Group Co Ltd SSE:600905	33.8	3%	11.3
ES	E	EDP Renovaveis SA ELI:EDPR	54.9	33%	1.7
IN		Adani Green Energy Ltd NSE:ADANIGREEN	29	33%	0.9
RO		Societatea de Producere a Energiei Electrice in Hidrocentrale Hidroelectrica SA F:E28	18.9	4%	4.7
CN		Sichuan Chuantou Energy Co Ltd SSE:600674	178.4	-11%	N/A
BM		Brookfield Renewable Partners LP TSX:BEP.UN	31.9	41%	0.8

Umbrella Solar Investment SA
MAD:USI

Relative Value

Valuation Multiples

Multiples Across Competitors

USI Competitors Multiples
Umbrella Solar Investment SA Competitors

See Also

Company

Help

Tools

Stocks

Umbrella Solar Investment SA MAD:USI

Relative Value

Valuation Multiples

Multiples Across Competitors

USI Competitors Multiples Umbrella Solar Investment SA Competitors

See Also

Company

Help

Tools

Stocks

Umbrella Solar Investment SA
MAD:USI

USI Competitors Multiples
Umbrella Solar Investment SA Competitors