KLSB Relative Valuation - Kaluzhskaya Sbytovaya Kompaniya PAO

Watchlist Manager

Watchlist

Price: 20.24 RUB -1.12% Market Closed

Market Cap: ₽1.9B

	Kaluzhskaya Sbytovaya Kompaniya PAO MOEX:KLSB	RU
A	Abans Holdings Ltd NSE:AHL	IN
	Upland Software Inc NASDAQ:UPLD	US

Relative Value

The Relative Value of one KLSB stock under the Base Case scenario is 91.24 RUB. Compared to the current market price of 20.24 RUB, Kaluzhskaya Sbytovaya Kompaniya PAO is Undervalued by 78%.

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?

KLSB Relative Value

Base Case

Undervaluation 78%

Relative Value

Price

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
RU		Kaluzhskaya Sbytovaya Kompaniya PAO MOEX:KLSB	1.9B RUB	0.1	13.7	3.2	4.8
US		Vistra Corp NYSE:VST	49.4B USD	2.8	65.6	13.3	31.7
SA		ACWA Power Co SAU:2082	184.5B SAR	24.9	99.6	64.7	80.2
IN		NTPC Ltd NSE:NTPC	3.7T INR	2	15.3	10.1	15.3
IN		Adani Power Ltd NSE:ADANIPOWER	2.9T INR	5.4	25.5	16	20.7
CN		CGN Power Co Ltd SZSE:003816	209.6B CNY	2.5	22.3	17.3	17.3
CN		China National Nuclear Power Co Ltd SSE:601985	182B CNY	2.2	21.1	20.7	20.7
TH	G	Gulf Energy Development PCL SET:GULF	847.8B THB	7	39.7	45.1	53.9
DE		Uniper SE XETRA:UN0	17.5B EUR	0.3	12.6	8.1	16.5
CN		SDIC Power Holdings Co Ltd SSE:600886	116.7B CNY	2.2	17.9	13.3	13.3
CN		Huaneng Power International Inc SSE:600011	104B CNY	0.4	9	11.6	11.6

				Revenue Growth	P/S to Growth
RU		Kaluzhskaya Sbytovaya Kompaniya PAO MOEX:KLSB	Average P/S: 4.5 0.1	N/A	N/A
US		Vistra Corp NYSE:VST	2.8	13%	0.2
SA		ACWA Power Co SAU:2082	24.9	N/A	N/A
IN		NTPC Ltd NSE:NTPC	2	7%	0.3
IN		Adani Power Ltd NSE:ADANIPOWER	5.4	11%	0.5
CN		CGN Power Co Ltd SZSE:003816	2.5	4%	0.6
CN		China National Nuclear Power Co Ltd SSE:601985	2.2	9%	0.2
TH	G	Gulf Energy Development PCL SET:GULF	7	7%	1
DE		Uniper SE XETRA:UN0	0.3	N/A	N/A
CN		SDIC Power Holdings Co Ltd SSE:600886	2.2	2%	1.1
CN		Huaneng Power International Inc SSE:600011	0.4	-1%	N/A

				Earnings Growth	PEG
RU		Kaluzhskaya Sbytovaya Kompaniya PAO MOEX:KLSB	Average P/E: 31.1 13.7	N/A	N/A
US		Vistra Corp NYSE:VST	65.6	78%	0.8
SA		ACWA Power Co SAU:2082	99.6	N/A	N/A
IN		NTPC Ltd NSE:NTPC	15.3	6%	2.6
IN		Adani Power Ltd NSE:ADANIPOWER	25.5	8%	3.2
CN		CGN Power Co Ltd SZSE:003816	22.3	2%	11.1
CN		China National Nuclear Power Co Ltd SSE:601985	21.1	6%	3.5
TH	G	Gulf Energy Development PCL SET:GULF	39.7	20%	2
DE		Uniper SE XETRA:UN0	12.6	N/A	N/A
CN		SDIC Power Holdings Co Ltd SSE:600886	17.9	7%	2.6
CN		Huaneng Power International Inc SSE:600011	9	19%	0.5

				EBITDA Growth	EV/EBITDA to Growth
RU		Kaluzhskaya Sbytovaya Kompaniya PAO MOEX:KLSB	Average EV/EBITDA: 20.3 3.2	N/A	N/A
US		Vistra Corp NYSE:VST	13.3	20%	0.7
SA		ACWA Power Co SAU:2082	64.7	N/A	N/A
IN		NTPC Ltd NSE:NTPC	10.1	9%	1.1
IN		Adani Power Ltd NSE:ADANIPOWER	16	12%	1.3
CN		CGN Power Co Ltd SZSE:003816	17.3	21%	0.8
CN		China National Nuclear Power Co Ltd SSE:601985	20.7	29%	0.7
TH	G	Gulf Energy Development PCL SET:GULF	45.1	11%	4.1
DE		Uniper SE XETRA:UN0	8.1	N/A	N/A
CN		SDIC Power Holdings Co Ltd SSE:600886	13.3	28%	0.5
CN		Huaneng Power International Inc SSE:600011	11.6	37%	0.3

				EBIT Growth	EV/EBIT to Growth
RU		Kaluzhskaya Sbytovaya Kompaniya PAO MOEX:KLSB	Average EV/EBIT: 26 4.8	N/A	N/A
US		Vistra Corp NYSE:VST	31.7	42%	0.8
SA		ACWA Power Co SAU:2082	80.2	43%	1.9
IN		NTPC Ltd NSE:NTPC	15.3	8%	1.9
IN		Adani Power Ltd NSE:ADANIPOWER	20.7	12%	1.7
CN		CGN Power Co Ltd SZSE:003816	17.3	1%	17.3
CN		China National Nuclear Power Co Ltd SSE:601985	20.7	7%	3
TH	G	Gulf Energy Development PCL SET:GULF	53.9	11%	4.9
DE		Uniper SE XETRA:UN0	16.5	3%	5.5
CN		SDIC Power Holdings Co Ltd SSE:600886	13.3	1%	13.3
CN		Huaneng Power International Inc SSE:600011	11.6	4%	2.9

Kaluzhskaya Sbytovaya Kompaniya PAO
MOEX:KLSB

Relative Value

Valuation Multiples

Multiples Across Competitors

KLSB Competitors Multiples
Kaluzhskaya Sbytovaya Kompaniya PAO Competitors

See Also

Company

Help

Tools

Stocks

Kaluzhskaya Sbytovaya Kompaniya PAO MOEX:KLSB

Relative Value

Valuation Multiples

Multiples Across Competitors

KLSB Competitors Multiples Kaluzhskaya Sbytovaya Kompaniya PAO Competitors

See Also

Company

Help

Tools

Stocks

Kaluzhskaya Sbytovaya Kompaniya PAO
MOEX:KLSB

KLSB Competitors Multiples
Kaluzhskaya Sbytovaya Kompaniya PAO Competitors