Yunipro PAO
MOEX:UPRO

Watchlist Manager
Yunipro PAO Logo
Yunipro PAO
MOEX:UPRO
Watchlist
Price: 1.452 RUB 0.35% Market Closed
Market Cap: 91.5B RUB

Relative Value

The Relative Value of one UPRO stock under the Base Case scenario is hidden RUB. Compared to the current market price of 1.452 RUB, Yunipro 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.

UPRO Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
82
vs Industry
59
Median 3Y
0.9
Median 5Y
1
Industry
1.7
vs History
82
vs Industry
69
Median 3Y
3.6
Median 5Y
4.3
Industry
15.2
vs History
92
vs Industry
63
Median 3Y
3.2
Median 5Y
3.5
Industry
7.5
vs History
79
vs Industry
41
Median 3Y
5
Median 5Y
5.5
Industry
14.4
vs History
95
vs Industry
71
Median 3Y
0.7
Median 5Y
0.9
Industry
1.4
vs History
95
vs Industry
87
Median 3Y
0.4
Median 5Y
0.6
Industry
2.9
vs History
vs Industry
94
Median 3Y
0.5
Median 5Y
0.6
Industry
7.9
vs History
95
vs Industry
83
Median 3Y
1.2
Median 5Y
1.7
Industry
10.8
vs History
95
vs Industry
81
Median 3Y
1.4
Median 5Y
2
Industry
15.3
vs History
95
vs Industry
81
Median 3Y
1.6
Median 5Y
2.4
Industry
11.5
vs History
95
vs Industry
50
Median 3Y
2.3
Median 5Y
3.2
Industry
17.2
vs History
95
vs Industry
81
Median 3Y
0.5
Median 5Y
0.7
Industry
0.9

Multiples Across Competitors

UPRO Competitors Multiples
Yunipro 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
Yunipro PAO
MOEX:UPRO
91.5B RUB 0.7 2.9 0 0
DE
Uniper SE
XETRA:UN01
562.9B EUR 2.1 -29.7 -142.5 -87.5
US
Vistra Corp
NYSE:VST
56.8B USD 3.3 59.2 14.6 35.2
SA
ACWA Power Co
SAU:2082
184.5B SAR 25.9 103.5 73.8 94.7
IN
NTPC Ltd
NSE:NTPC
3.4T INR 1.8 14.1 9.5 14.4
IN
Adani Power Ltd
NSE:ADANIPOWER
2.8T INR 5 22.9 14.5 18.6
CN
CGN Power Co Ltd
SZSE:003816
194.4B CNY 2.3 20.7 16.6 16.6
CN
China National Nuclear Power Co Ltd
SSE:601985
183.1B CNY 2.2 21.3 20.7 20.7
TH
Gulf Energy Development PCL
SET:GULF
676B THB 5.6 31.6 37 45.4
US
Talen Energy Corp
NASDAQ:TLN
17.6B USD 7.7 77.8 32.2 81.9
CN
SDIC Power Holdings Co Ltd
SSE:600886
105.5B CNY 2 16.1 14.2 14.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
RU
Yunipro PAO
MOEX:UPRO
Average EV/EBITDA: 23.3
0
N/A N/A
DE
Uniper SE
XETRA:UN01
Negative Multiple: -142.5 N/A N/A
US
Vistra Corp
NYSE:VST
14.6
5%
2.9
SA
ACWA Power Co
SAU:2082
73.8
51%
1.4
IN
NTPC Ltd
NSE:NTPC
9.5
9%
1.1
IN
Adani Power Ltd
NSE:ADANIPOWER
14.5
13%
1.1
CN
CGN Power Co Ltd
SZSE:003816
16.6
21%
0.8
CN
China National Nuclear Power Co Ltd
SSE:601985
20.7
30%
0.7
TH
G
Gulf Energy Development PCL
SET:GULF
37
12%
3.1
US
Talen Energy Corp
NASDAQ:TLN
32.2
55%
0.6
CN
SDIC Power Holdings Co Ltd
SSE:600886
14.2
26%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
RU
Yunipro PAO
MOEX:UPRO
Average EV/EBIT: 34.2
0
N/A N/A
DE
Uniper SE
XETRA:UN01
Negative Multiple: -87.5 N/A N/A
US
Vistra Corp
NYSE:VST
35.2
10%
3.5
SA
ACWA Power Co
SAU:2082
94.7
57%
1.7
IN
NTPC Ltd
NSE:NTPC
14.4
11%
1.3
IN
Adani Power Ltd
NSE:ADANIPOWER
18.6
12%
1.6
CN
CGN Power Co Ltd
SZSE:003816
16.6
1%
16.6
CN
China National Nuclear Power Co Ltd
SSE:601985
20.7
7%
3
TH
G
Gulf Energy Development PCL
SET:GULF
45.4
15%
3
US
Talen Energy Corp
NASDAQ:TLN
81.9
108%
0.8
CN
SDIC Power Holdings Co Ltd
SSE:600886
14.2
3%
4.7