GK TNS Energo PAO
MOEX:TNSE

Watchlist Manager
GK TNS Energo PAO Logo
GK TNS Energo PAO
MOEX:TNSE
Watchlist
Price: 3 785 RUB
Market Cap: 51.7B RUB

Relative Value

The Relative Value of one TNSE stock under the Base Case scenario is 11 932.41 RUB. Compared to the current market price of 3 785 RUB, GK TNS Energo PAO is Undervalued by 68%.

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.

TNSE Relative Value
Base Case
11 932.41 RUB
Undervaluation 68%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

TNSE Competitors Multiples
GK TNS Energo 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
GK TNS Energo PAO
MOEX:TNSE
51.7B RUB 0.1 4.4 2.1 2.1
DE
Uniper SE
XETRA:UN01
562.9B EUR 2.1 -29.7 -142.5 -87.5
US
Vistra Corp
NYSE:VST
56.4B USD 3.3 58.8 14.5 35
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 14 9.4 14.3
IN
Adani Power Ltd
NSE:ADANIPOWER
2.7T INR 4.9 22.5 14.3 18.3
CN
CGN Power Co Ltd
SZSE:003816
198B CNY 2.4 21.1 16.8 16.8
CN
China National Nuclear Power Co Ltd
SSE:601985
185.1B CNY 2.3 21.5 20.8 20.8
TH
Gulf Energy Development PCL
SET:GULF
679.8B THB 5.6 31.8 37.1 45.6
US
Talen Energy Corp
NASDAQ:TLN
17B USD 7.4 75.1 31.2 79.4
CN
SDIC Power Holdings Co Ltd
SSE:600886
106.9B CNY 2 16.2 12.8 12.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
RU
GK TNS Energo PAO
MOEX:TNSE
Average EV/EBITDA: 23.3
2.1
N/A N/A
DE
Uniper SE
XETRA:UN01
Negative Multiple: -142.5 N/A N/A
US
Vistra Corp
NYSE:VST
14.5
5%
2.9
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
16.8
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
37.1
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
GK TNS Energo PAO
MOEX:TNSE
Average EV/EBIT: 34
2.1
N/A N/A
DE
Uniper SE
XETRA:UN01
Negative Multiple: -87.5 N/A N/A
US
Vistra Corp
NYSE:VST
35
10%
3.5
SA
ACWA Power Co
SAU:2082
94.7
57%
1.7
IN
NTPC Ltd
NSE:NTPC
14.3
11%
1.3
IN
Adani Power Ltd
NSE:ADANIPOWER
18.3
12%
1.5
CN
CGN Power Co Ltd
SZSE:003816
16.8
1%
16.8
CN
China National Nuclear Power Co Ltd
SSE:601985
20.8
7%
3
TH
G
Gulf Energy Development PCL
SET:GULF
45.6
15%
3
US
Talen Energy Corp
NASDAQ:TLN
79.4
108%
0.7
CN
SDIC Power Holdings Co Ltd
SSE:600886
12.8
3%
4.3