
Avangrid Inc
NYSE:AGR

Relative Value
The Relative Value of one
AGR
stock under the Base Case scenario is
65.95
USD.
Compared to the current market price of 37.53 USD,
Avangrid Inc
is
Undervalued by 43%.
Relative valuation is one of two methods of placing a monetary value on a company; the other is Discounted Cash Flow valuation method. We use a combination of these two methods to calculate the Intrinsic Value of stock as accurately as possible.

Multiples Across Competitors
AGR Competitors Multiples
Avangrid Inc Competitors
Market Cap | P/S | P/E | EV/EBITDA | EV/EBIT | ||||
---|---|---|---|---|---|---|---|---|
US |
![]() |
Avangrid Inc
NYSE:AGR
|
14.5B USD | 1.8 | 21.3 | 12.5 | 29.4 | |
US |
![]() |
Nextera Energy Inc
NYSE:NEE
|
149B USD | 6 | 22.2 | 17.5 | 28.8 | |
ES |
![]() |
Iberdrola SA
MAD:IBE
|
72.1B EUR | 1.3 | 15.1 | 7.2 | 11.5 | |
US |
![]() |
Southern Co
NYSE:SO
|
76.1B USD | 2.6 | 22.7 | 13.1 | 23.3 | |
US |
![]() |
Duke Energy Corp
NYSE:DUK
|
68.8B USD | 2.4 | 28.8 | 11.5 | 21.4 | |
IT |
![]() |
Enel SpA
MIL:ENEL
|
60.1B EUR | 0.2 | 13.4 | 4.5 | 7.2 | |
FR |
![]() |
Electricite de France SA
PAR:EDF
|
46.6B EUR | 0.3 | -2.5 | -5.4 | -3.2 | |
US |
![]() |
American Electric Power Company Inc
NASDAQ:AEP
|
42.8B USD | 2.2 | 21.5 | 12 | 23 | |
US |
![]() |
PG&E Corp
NYSE:PCG
|
41.9B USD | 1.9 | 22.1 | 13.6 | 33.3 | |
US |
![]() |
Exelon Corp
NASDAQ:EXC
|
39.4B USD | 2 | 17.6 | 11.5 | 22.5 | |
DK |
![]() |
Orsted A/S
OTC:DNNGY
|
36.8B USD | 2 | 21.7 | 26.1 | 26.1 |
P/S Multiple | Revenue Growth | |||
---|---|---|---|---|
US |
![]() |
Avangrid Inc
NYSE:AGR
|
1.8
|
8%
|
US |
![]() |
Nextera Energy Inc
NYSE:NEE
|
6
|
32%
|
ES |
![]() |
Iberdrola SA
MAD:IBE
|
1.3
|
1%
|
US |
![]() |
Southern Co
NYSE:SO
|
2.6
|
1%
|
US |
![]() |
Duke Energy Corp
NYSE:DUK
|
2.4
|
8%
|
IT |
![]() |
Enel SpA
MIL:ENEL
|
0.2
|
-59%
|
FR |
![]() |
Electricite de France SA
PAR:EDF
|
0.3
|
-43%
|
US |
![]() |
American Electric Power Company Inc
NASDAQ:AEP
|
2.2
|
5%
|
US |
![]() |
PG&E Corp
NYSE:PCG
|
1.9
|
14%
|
US |
![]() |
Exelon Corp
NASDAQ:EXC
|
2
|
10%
|
DK |
![]() |
Orsted A/S
OTC:DNNGY
|
2
|
-15%
|
P/E Multiple | Earnings Growth | |||
---|---|---|---|---|
US |
![]() |
Avangrid Inc
NYSE:AGR
|
21.3
|
10%
|
US |
![]() |
Nextera Energy Inc
NYSE:NEE
|
22.2
|
80%
|
ES |
![]() |
Iberdrola SA
MAD:IBE
|
15.1
|
18%
|
US |
![]() |
Southern Co
NYSE:SO
|
22.7
|
37%
|
US |
![]() |
Duke Energy Corp
NYSE:DUK
|
28.8
|
102%
|
IT |
![]() |
Enel SpA
MIL:ENEL
|
13.4
|
45%
|
FR |
![]() |
Electricite de France SA
PAR:EDF
|
Negative Multiple: -2.5 | N/A |
US |
![]() |
American Electric Power Company Inc
NASDAQ:AEP
|
21.5
|
35%
|
US |
![]() |
PG&E Corp
NYSE:PCG
|
22.1
|
64%
|
US |
![]() |
Exelon Corp
NASDAQ:EXC
|
17.6
|
27%
|
DK |
![]() |
Orsted A/S
OTC:DNNGY
|
21.7
|
-35%
|
EV/EBITDA Multiple | EBITDA Growth | |||
---|---|---|---|---|
US |
![]() |
Avangrid Inc
NYSE:AGR
|
12.5
|
47%
|
US |
![]() |
Nextera Energy Inc
NYSE:NEE
|
17.5
|
86%
|
ES |
![]() |
Iberdrola SA
MAD:IBE
|
7.2
|
21%
|
US |
![]() |
Southern Co
NYSE:SO
|
13.1
|
9%
|
US |
![]() |
Duke Energy Corp
NYSE:DUK
|
11.5
|
19%
|
IT |
![]() |
Enel SpA
MIL:ENEL
|
4.5
|
3%
|
FR |
![]() |
Electricite de France SA
PAR:EDF
|
Negative Multiple: -5.4 | N/A |
US |
![]() |
American Electric Power Company Inc
NASDAQ:AEP
|
12
|
22%
|
US |
![]() |
PG&E Corp
NYSE:PCG
|
13.6
|
61%
|
US |
![]() |
Exelon Corp
NASDAQ:EXC
|
11.5
|
31%
|
DK |
![]() |
Orsted A/S
OTC:DNNGY
|
26.1
|
164%
|
EV/EBIT Multiple | EBIT Growth | |||
---|---|---|---|---|
US |
![]() |
Avangrid Inc
NYSE:AGR
|
29.4
|
69%
|
US |
![]() |
Nextera Energy Inc
NYSE:NEE
|
28.8
|
175%
|
ES |
![]() |
Iberdrola SA
MAD:IBE
|
11.5
|
27%
|
US |
![]() |
Southern Co
NYSE:SO
|
23.3
|
33%
|
US |
![]() |
Duke Energy Corp
NYSE:DUK
|
21.4
|
33%
|
IT |
![]() |
Enel SpA
MIL:ENEL
|
7.2
|
11%
|
FR |
![]() |
Electricite de France SA
PAR:EDF
|
Negative Multiple: -3.2 | N/A |
US |
![]() |
American Electric Power Company Inc
NASDAQ:AEP
|
23
|
35%
|
US |
![]() |
PG&E Corp
NYSE:PCG
|
33.3
|
127%
|
US |
![]() |
Exelon Corp
NASDAQ:EXC
|
22.5
|
42%
|
DK |
![]() |
Orsted A/S
OTC:DNNGY
|
26.1
|
54%
|