Companhia Energetica de Minas Gerais CEMIG
NYSE:CIG.C

Watchlist Manager
Companhia Energetica de Minas Gerais CEMIG Logo
Companhia Energetica de Minas Gerais CEMIG
NYSE:CIG.C
Watchlist
Price: 2.7581 USD 3.45% Market Closed
Market Cap: 7.9B USD

Relative Value

The Relative Value of one CIG.C stock under the Base Case scenario is 3.0598 USD. Compared to the current market price of 2.7581 USD, Companhia Energetica de Minas Gerais CEMIG is Undervalued by 10%.

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.

CIG.C Relative Value
Base Case
3.0598 USD
Undervaluation 10%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
20
vs Industry
Median 3Y
0.8
Median 5Y
0.7
Industry
1.7
Forward
1.1
vs History
42
vs Industry
Median 3Y
6.7
Median 5Y
5.8
Industry
14.8
Forward
11
vs History
17
vs Industry
Median 3Y
5.5
Median 5Y
4
Industry
7
vs History
19
vs Industry
Median 3Y
5.8
Median 5Y
4.9
Industry
13.7
vs History
6
vs Industry
Median 3Y
1.2
Median 5Y
1.1
Industry
1.4
vs History
17
vs Industry
Median 3Y
1
Median 5Y
0.9
Industry
2.8
Forward
1.5
vs History
15
vs Industry
Median 3Y
5.8
Median 5Y
4.9
Industry
7.8
vs History
15
vs Industry
Median 3Y
6.4
Median 5Y
5.5
Industry
10.4
Forward
7.4
vs History
20
vs Industry
Median 3Y
8.1
Median 5Y
7.3
Industry
14.9
Forward
9.2
vs History
15
vs Industry
Median 3Y
7.2
Median 5Y
5
Industry
10.8
vs History
15
vs Industry
Median 3Y
7.6
Median 5Y
5.6
Industry
16.4
vs History
4
vs Industry
Median 3Y
0.7
Median 5Y
0.6
Industry
0.9

Multiples Across Competitors

CIG.C Competitors Multiples
Companhia Energetica de Minas Gerais CEMIG Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
BR
Companhia Energetica de Minas Gerais CEMIG
NYSE:CIG.C
7.9B USD 1.1 6.2 7 8.6
US
Nextera Energy Inc
NYSE:NEE
146B USD 5.8 26.5 16.9 30.5
ES
Iberdrola SA
MAD:IBE
102B EUR 2.3 21 9.1 17
US
Constellation Energy Corp
NASDAQ:CEG
100.2B USD 4.1 33.6 15.9 26.5
US
Southern Co
NYSE:SO
99.9B USD 3.6 21.7 12.6 21.8
IT
Enel SpA
MIL:ENEL
81.9B EUR 0.7 7.6 4.7 6.5
US
Duke Energy Corp
NYSE:DUK
90.8B USD 2.9 19.5 11.6 20.7
US
American Electric Power Company Inc
NASDAQ:AEP
54.7B USD 2.7 19.8 12.3 21.8
FR
Electricite de France SA
PAR:EDF
46.6B EUR 0.3 -2.5 -5.4 -3.2
US
Exelon Corp
NASDAQ:EXC
43.3B USD 1.8 16 10.7 18.8
DK
Oersted A/S
SWB:D2G
33.5B EUR 3.4 221 20.7 20.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
BR
Companhia Energetica de Minas Gerais CEMIG
NYSE:CIG.C
Average EV/EBITDA: 12.1
7
-2%
N/A
US
Nextera Energy Inc
NYSE:NEE
16.9
19%
0.9
ES
Iberdrola SA
MAD:IBE
9.1
0%
N/A
US
Constellation Energy Corp
NASDAQ:CEG
15.9
-4%
N/A
US
Southern Co
NYSE:SO
12.6
7%
1.8
IT
Enel SpA
MIL:ENEL
4.7
7%
0.7
US
Duke Energy Corp
NYSE:DUK
11.6
7%
1.7
US
American Electric Power Company Inc
NASDAQ:AEP
12.3
11%
1.1
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -5.4 N/A N/A
US
Exelon Corp
NASDAQ:EXC
10.7
10%
1.1
DK
O
Oersted A/S
SWB:D2G
20.7
34%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
BR
Companhia Energetica de Minas Gerais CEMIG
NYSE:CIG.C
Average EV/EBIT: 19.3
8.6
-6%
N/A
US
Nextera Energy Inc
NYSE:NEE
30.5
24%
1.3
ES
Iberdrola SA
MAD:IBE
17
2%
8.5
US
Constellation Energy Corp
NASDAQ:CEG
26.5
2%
13.2
US
Southern Co
NYSE:SO
21.8
8%
2.7
IT
Enel SpA
MIL:ENEL
6.5
7%
0.9
US
Duke Energy Corp
NYSE:DUK
20.7
9%
2.3
US
American Electric Power Company Inc
NASDAQ:AEP
21.8
13%
1.7
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -3.2 N/A N/A
US
Exelon Corp
NASDAQ:EXC
18.8
11%
1.7
DK
O
Oersted A/S
SWB:D2G
20.7
12%
1.7