JSW Energy Ltd
NSE:JSWENERGY

Watchlist Manager
JSW Energy Ltd Logo
JSW Energy Ltd
NSE:JSWENERGY
Watchlist
Price: 451.15 INR -0.01% Market Closed
Market Cap: 787.9B INR

Relative Value

The Relative Value of one JSWENERGY stock under the Base Case scenario is hidden INR. Compared to the current market price of 451.15 INR, JSW Energy Ltd 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.

JSWENERGY Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
71
vs Industry
6
Median 3Y
7.2
Median 5Y
6.3
Industry
1.7
Forward
3.6
vs History
60
vs Industry
7
Median 3Y
46.7
Median 5Y
43.5
Industry
15.2
Forward
29.4
vs History
84
vs Industry
10
Median 3Y
17.8
Median 5Y
16.6
Industry
7.4
vs History
88
vs Industry
4
Median 3Y
9
Median 5Y
22.8
Industry
14.7
vs History
66
vs Industry
11
Median 3Y
3.2
Median 5Y
3.1
Industry
1.4
vs History
52
vs Industry
7
Median 3Y
9.5
Median 5Y
8.6
Industry
2.9
Forward
6
vs History
71
vs Industry
16
Median 3Y
17.6
Median 5Y
14
Industry
7.9
vs History
66
vs Industry
12
Median 3Y
20.9
Median 5Y
18.3
Industry
10.6
Forward
11.7
vs History
65
vs Industry
12
Median 3Y
31.7
Median 5Y
28
Industry
15.2
Forward
16.2
vs History
76
vs Industry
12
Median 3Y
22.9
Median 5Y
19.6
Industry
11.4
vs History
4
vs Industry
4
Median 3Y
-51.5
Median 5Y
-24.2
Industry
16.9
vs History
85
vs Industry
13
Median 3Y
1.8
Median 5Y
1.8
Industry
0.9

Multiples Across Competitors

JSWENERGY Competitors Multiples
JSW Energy Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
JSW Energy Ltd
NSE:JSWENERGY
787.4B INR 4.9 38.9 16.5 23.8
DE
Uniper SE
XETRA:UN01
562.9B EUR 2.1 -29.7 -142.5 -87.5
US
Vistra Corp
NYSE:VST
54.8B USD 3.2 57 14.4 34.7
SA
ACWA Power Co
SAU:2082
184.5B SAR 25.9 103.5 73.8 94.7
IN
NTPC Ltd
NSE:NTPC
3.1T INR 1.7 13.1 9 13.7
IN
Adani Power Ltd
NSE:ADANIPOWER
2.7T INR 4.9 22.6 14.4 18.5
CN
CGN Power Co Ltd
SZSE:003816
192.4B CNY 2.3 20.5 16.4 16.4
CN
China National Nuclear Power Co Ltd
SSE:601985
178.3B CNY 2.2 20.7 20.5 20.5
TH
Gulf Energy Development PCL
SET:GULF
608.8B THB 5 28.5 34.2 42
US
Talen Energy Corp
NASDAQ:TLN
16B USD 6.9 69.8 29.5 75.1
CN
SDIC Power Holdings Co Ltd
SSE:600886
110.5B CNY 2 16.9 14.5 14.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
JSW Energy Ltd
NSE:JSWENERGY
Average EV/EBITDA: 24.3
16.5
46%
0.4
DE
Uniper SE
XETRA:UN01
Negative Multiple: -142.5 N/A N/A
US
Vistra Corp
NYSE:VST
14.4
5%
2.9
SA
ACWA Power Co
SAU:2082
73.8
51%
1.4
IN
NTPC Ltd
NSE:NTPC
9
9%
1
IN
Adani Power Ltd
NSE:ADANIPOWER
14.4
14%
1
CN
CGN Power Co Ltd
SZSE:003816
16.4
21%
0.8
CN
China National Nuclear Power Co Ltd
SSE:601985
20.5
30%
0.7
TH
G
Gulf Energy Development PCL
SET:GULF
34.2
12%
2.9
US
Talen Energy Corp
NASDAQ:TLN
29.5
55%
0.5
CN
SDIC Power Holdings Co Ltd
SSE:600886
14.5
26%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
JSW Energy Ltd
NSE:JSWENERGY
Average EV/EBIT: 35.4
23.8
47%
0.5
DE
Uniper SE
XETRA:UN01
Negative Multiple: -87.5 N/A N/A
US
Vistra Corp
NYSE:VST
34.7
10%
3.5
SA
ACWA Power Co
SAU:2082
94.7
57%
1.7
IN
NTPC Ltd
NSE:NTPC
13.7
11%
1.2
IN
Adani Power Ltd
NSE:ADANIPOWER
18.5
13%
1.4
CN
CGN Power Co Ltd
SZSE:003816
16.4
1%
16.4
CN
China National Nuclear Power Co Ltd
SSE:601985
20.5
7%
2.9
TH
G
Gulf Energy Development PCL
SET:GULF
42
16%
2.6
US
Talen Energy Corp
NASDAQ:TLN
75.1
107%
0.7
CN
SDIC Power Holdings Co Ltd
SSE:600886
14.5
3%
4.8