Rosseti Kuban' PAO
MOEX:KUBE

Watchlist Manager
Rosseti Kuban' PAO Logo
Rosseti Kuban' PAO
MOEX:KUBE
Watchlist
Price: 141.2 RUB
Market Cap: 115.8B RUB

Relative Value

The Relative Value of one KUBE stock under the Base Case scenario is hidden RUB. Compared to the current market price of 141.2 RUB, Rosseti Kuban' PAO is hidden .

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.

KUBE Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
30
vs Industry
50
Median 3Y
1.5
Median 5Y
1.5
Industry
1.7
vs History
47
vs Industry
36
Median 3Y
15.8
Median 5Y
15.8
Industry
15.2
vs History
44
vs Industry
49
Median 3Y
5.7
Median 5Y
5.7
Industry
7.4
vs History
69
vs Industry
31
Median 3Y
13.7
Median 5Y
23.2
Industry
14.6
vs History
30
vs Industry
23
Median 3Y
2.2
Median 5Y
2.2
Industry
1.4
vs History
41
vs Industry
62
Median 3Y
1.6
Median 5Y
1.6
Industry
2.9
vs History
41
vs Industry
86
Median 3Y
1.6
Median 5Y
1.6
Industry
7.9
vs History
53
vs Industry
34
Median 3Y
12
Median 5Y
12.9
Industry
10.7
vs History
53
vs Industry
49
Median 3Y
12
Median 5Y
12.9
Industry
15.3
vs History
65
vs Industry
65
Median 3Y
6.1
Median 5Y
7
Industry
11.3
vs History
39
vs Industry
19
Median 3Y
27.9
Median 5Y
27.9
Industry
17
vs History
30
vs Industry
22
Median 3Y
1.3
Median 5Y
1.3
Industry
0.9

Multiples Across Competitors

KUBE Competitors Multiples
Rosseti Kuban' PAO Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
RU
Rosseti Kuban' PAO
MOEX:KUBE
115.8B RUB 1.5 15.8 12 12
US
Nextera Energy Inc
NYSE:NEE
168.8B USD 6.4 26 18 34.6
ES
Iberdrola SA
MAD:IBE
121.8B EUR 2.7 22.3 9.9 18.2
US
Constellation Energy Corp
NASDAQ:CEG
110.6B USD 4.5 40.4 23.8 33.4
IT
Enel SpA
MIL:ENEL
94.6B EUR 0.8 9.4 5.5 7.7
US
Southern Co
NYSE:SO
96.4B USD 3.3 21.6 12 21.2
US
Duke Energy Corp
NYSE:DUK
91.6B USD 2.9 18.6 10.8 20.2
US
American Electric Power Company Inc
NASDAQ:AEP
61.6B USD 2.9 16.8 12 19.9
FR
Electricite de France SA
PAR:EDF
46.6B EUR 0.3 -2.5 -5.4 -3.2
US
Exelon Corp
NASDAQ:EXC
44.3B USD 1.8 15.7 10.4 17.9
US
Xcel Energy Inc
NASDAQ:XEL
44B USD 3.1 23 13.7 29.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
RU
Rosseti Kuban' PAO
MOEX:KUBE
Average EV/EBITDA: 12.8
12
N/A N/A
US
Nextera Energy Inc
NYSE:NEE
18
18%
1
ES
Iberdrola SA
MAD:IBE
9.9
-2%
N/A
US
Constellation Energy Corp
NASDAQ:CEG
23.8
7%
3.4
IT
Enel SpA
MIL:ENEL
5.5
7%
0.8
US
Southern Co
NYSE:SO
12
9%
1.3
US
Duke Energy Corp
NYSE:DUK
10.8
8%
1.4
US
American Electric Power Company Inc
NASDAQ:AEP
12
11%
1.1
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -5.4 N/A N/A
US
Exelon Corp
NASDAQ:EXC
10.4
9%
1.2
US
Xcel Energy Inc
NASDAQ:XEL
13.7
16%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
RU
Rosseti Kuban' PAO
MOEX:KUBE
Average EV/EBIT: 21.4
12
N/A N/A
US
Nextera Energy Inc
NYSE:NEE
34.6
22%
1.6
ES
Iberdrola SA
MAD:IBE
18.2
0%
N/A
US
Constellation Energy Corp
NASDAQ:CEG
33.4
13%
2.6
IT
Enel SpA
MIL:ENEL
7.7
7%
1.1
US
Southern Co
NYSE:SO
21.2
11%
1.9
US
Duke Energy Corp
NYSE:DUK
20.2
9%
2.2
US
American Electric Power Company Inc
NASDAQ:AEP
19.9
14%
1.4
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -3.2 N/A N/A
US
Exelon Corp
NASDAQ:EXC
17.9
10%
1.8
US
Xcel Energy Inc
NASDAQ:XEL
29.4
23%
1.3