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
	Chengdu B-ray Media Co Ltd SSE:600880	CN
F	Fuxing China Group Ltd SGX:AWK	CN
	Veeko International Holdings Ltd HKEX:1173	HK
	Soma Textiles & Industries Ltd NSE:SOMATEX	IN
S	Streit Mecanique SA PAR:MLSTR	FR
	Dr Martens PLC LSE:DOCS	UK
	Sleep Country Canada Holdings Inc TSX:ZZZ	CA
	GOME Retail Holdings Ltd HKEX:493	CN
	Goldstone Technologies Ltd NSE:GOLDTECH	IN
A	Auka Capital Corp XTSX:AUK.P	CA
C	Chengdu Xuguang Electronics Co Ltd SSE:600353	CN
	Intrusion Inc NASDAQ:INTZ	US
	Nippon Sanso Holdings Corp TSE:4091	JP
C	Cofina SGPS SA ELI:CFN	PT
	Malion New Materials Co Ltd SZSE:300586	CN
	JHS Svendgaard Laboratories Ltd NSE:JHS	IN
	SPI Energy Co Ltd NASDAQ:SPI	HK
E	EBOS Group Ltd OTC:EBOSY	AU
	KPI Green Energy Ltd NSE:KPIGREEN	IN
A	Akron PAO LSE:AKRN	RU
T	TEAM Consulting Engineering and Management PCL SET:TEAMG	TH
	Agarwal Industrial Corporation Ltd NSE:AGARIND	IN

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	665.8B CNY	7.9	20.4	19.7	19.7
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	175B HKD	4.7	28.7	24.8	24.8
CN		China Three Gorges Renewables Group Co Ltd SSE:600905	130.4B CNY	4.5	24.5	34.5	34.5
ES	E	EDP Renovaveis SA ELI:EDPR	13.6B EUR	3.7	-23.8	56.1	56.1
RO		Societatea de Producere a Energiei Electrice in Hidrocentrale Hidroelectrica SA F:E28	13.1B EUR	8.1	22.1	15.1	19.2
IN		Adani Green Energy Ltd NSE:ADANIGREEN	1.4T INR	11.3	94.6	21.1	29.8
CN		Sichuan Chuantou Energy Co Ltd SSE:600674	76.5B CNY	46	17.8	179.4	179.4
BM		Brookfield Renewable Partners LP TSX:BEP.UN	13.2B CAD	1.6	-138.7	10.1	32.3

				Revenue Growth	P/S to Growth
ES	U	Umbrella Solar Investment SA MAD:USI	Average P/S: 15.9 4.3	N/A	N/A
CN		China Yangtze Power Co Ltd SSE:600900	7.9	2%	4
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	4.7	6%	0.8
CN		China Three Gorges Renewables Group Co Ltd SSE:600905	4.5	9%	0.5
ES	E	EDP Renovaveis SA ELI:EDPR	3.7	7%	0.5
RO		Societatea de Producere a Energiei Electrice in Hidrocentrale Hidroelectrica SA F:E28	8.1	5%	1.6
IN		Adani Green Energy Ltd NSE:ADANIGREEN	11.3	27%	0.4
CN		Sichuan Chuantou Energy Co Ltd SSE:600674	46	8%	5.8
BM		Brookfield Renewable Partners LP TSX:BEP.UN	1.6	11%	0.1

				Earnings Growth	PEG
ES	U	Umbrella Solar Investment SA MAD:USI	Average P/E: 69.2 Negative Multiple: -18.6	N/A	N/A
CN		China Yangtze Power Co Ltd SSE:600900	20.4	5%	4.1
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	28.7	6%	4.8
CN		China Three Gorges Renewables Group Co Ltd SSE:600905	24.5	8%	3.1
ES	E	EDP Renovaveis SA ELI:EDPR	Negative Multiple: -23.8	N/A	N/A
RO		Societatea de Producere a Energiei Electrice in Hidrocentrale Hidroelectrica SA F:E28	22.1	2%	11.1
IN		Adani Green Energy Ltd NSE:ADANIGREEN	94.6	49%	1.9
CN		Sichuan Chuantou Energy Co Ltd SSE:600674	17.8	5%	3.6
BM		Brookfield Renewable Partners LP TSX:BEP.UN	Negative Multiple: -138.7	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
ES	U	Umbrella Solar Investment SA MAD:USI	Average EV/EBITDA: 49.1 Negative Multiple: -26.6	N/A	N/A
CN		China Yangtze Power Co Ltd SSE:600900	19.7	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	24.8	5%	5
CN		China Three Gorges Renewables Group Co Ltd SSE:600905	34.5	36%	1
ES	E	EDP Renovaveis SA ELI:EDPR	56.1	62%	0.9
RO		Societatea de Producere a Energiei Electrice in Hidrocentrale Hidroelectrica SA F:E28	15.1	4%	3.8
IN		Adani Green Energy Ltd NSE:ADANIGREEN	21.1	30%	0.7
CN		Sichuan Chuantou Energy Co Ltd SSE:600674	179.4	107%	1.7
BM		Brookfield Renewable Partners LP TSX:BEP.UN	10.1	5%	2

				EBIT Growth	EV/EBIT to Growth
ES	U	Umbrella Solar Investment SA MAD:USI	Average EV/EBIT: 52.6 Negative Multiple: -22.4	N/A	N/A
CN		China Yangtze Power Co Ltd SSE:600900	19.7	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	24.8	3%	8.3
CN		China Three Gorges Renewables Group Co Ltd SSE:600905	34.5	3%	11.5
ES	E	EDP Renovaveis SA ELI:EDPR	56.1	33%	1.7
RO		Societatea de Producere a Energiei Electrice in Hidrocentrale Hidroelectrica SA F:E28	19.2	4%	4.8
IN		Adani Green Energy Ltd NSE:ADANIGREEN	29.8	33%	0.9
CN		Sichuan Chuantou Energy Co Ltd SSE:600674	179.4	-11%	N/A
BM		Brookfield Renewable Partners LP TSX:BEP.UN	32.3	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