Samaraenergo PAO
MOEX:SAGO

Watchlist Manager
Samaraenergo PAO Logo
Samaraenergo PAO
MOEX:SAGO
Watchlist
Price: 2.94 RUB 4.07%
Market Cap: 11.9B RUB

Relative Value

The Relative Value of one SAGO stock under the Base Case scenario is hidden RUB. Compared to the current market price of 2.94 RUB, Samaraenergo 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.

SAGO Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

SAGO Competitors Multiples
Samaraenergo 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
Samaraenergo PAO
MOEX:SAGO
11.9B RUB 0.3 8.6 6.4 6.4
DE
Uniper SE
XETRA:UN01
562.9B EUR 2.1 -29.7 -142.5 -87.5
US
Vistra Corp
NYSE:VST
54.2B USD 3.2 56.5 14.1 33.9
SA
ACWA Power Co
SAU:2082
184.5B SAR 25.9 103.5 73.8 94.7
IN
NTPC Ltd
NSE:NTPC
3.3T INR 1.8 13.9 9.4 14.2
IN
Adani Power Ltd
NSE:ADANIPOWER
2.7T INR 4.8 22.2 14.3 18.3
CN
CGN Power Co Ltd
SZSE:003816
197.4B CNY 2.3 21 16.7 16.7
CN
China National Nuclear Power Co Ltd
SSE:601985
182.4B CNY 2.3 21.7 20.8 20.8
TH
Gulf Energy Development PCL
SET:GULF
694.7B THB 5.7 32.1 37.7 46.3
US
Talen Energy Corp
NASDAQ:TLN
16.8B USD 7.4 75 31.2 79.3
CN
SDIC Power Holdings Co Ltd
SSE:600886
106.1B CNY 2 16.5 12.8 12.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
RU
Samaraenergo PAO
MOEX:SAGO
Average EV/EBITDA: 23.7
6.4
N/A N/A
DE
Uniper SE
XETRA:UN01
Negative Multiple: -142.5 N/A N/A
US
Vistra Corp
NYSE:VST
14.1
5%
2.8
SA
ACWA Power Co
SAU:2082
73.8
51%
1.4
IN
NTPC Ltd
NSE:NTPC
9.4
9%
1
IN
Adani Power Ltd
NSE:ADANIPOWER
14.3
13%
1.1
CN
CGN Power Co Ltd
SZSE:003816
16.7
21%
0.8
CN
China National Nuclear Power Co Ltd
SSE:601985
20.8
30%
0.7
TH
G
Gulf Energy Development PCL
SET:GULF
37.7
12%
3.1
US
Talen Energy Corp
NASDAQ:TLN
31.2
55%
0.6
CN
SDIC Power Holdings Co Ltd
SSE:600886
12.8
26%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
RU
Samaraenergo PAO
MOEX:SAGO
Average EV/EBIT: 34.3
6.4
N/A N/A
DE
Uniper SE
XETRA:UN01
Negative Multiple: -87.5 N/A N/A
US
Vistra Corp
NYSE:VST
33.9
10%
3.4
SA
ACWA Power Co
SAU:2082
94.7
57%
1.7
IN
NTPC Ltd
NSE:NTPC
14.2
11%
1.3
IN
Adani Power Ltd
NSE:ADANIPOWER
18.3
12%
1.5
CN
CGN Power Co Ltd
SZSE:003816
16.7
1%
16.7
CN
China National Nuclear Power Co Ltd
SSE:601985
20.8
7%
3
TH
G
Gulf Energy Development PCL
SET:GULF
46.3
15%
3.1
US
Talen Energy Corp
NASDAQ:TLN
79.3
108%
0.7
CN
SDIC Power Holdings Co Ltd
SSE:600886
12.8
3%
4.3