C

Companhia Paranaense de Energia
NYSE:ELPC

Watchlist Manager
Companhia Paranaense de Energia
NYSE:ELPC
Watchlist
Price: 13.26 USD -1.41% Market Closed
Market Cap: $22.3B

EV/EBIT

7.5
Current
6%
Cheaper
vs 3-y average of 8

Enterprise Value to EBIT (EV/EBIT) ratio compares a company`s total enterprise value to its earnings before interest and taxes. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.

EV/EBIT
7.5
=
Enterprise Value
$35B
/
EBIT
R$4.7B

Enterprise Value to EBIT (EV/EBIT) ratio compares a company`s total enterprise value to its earnings before interest and taxes. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.

EV/EBIT
7.5
=
Enterprise Value
$35B
/
EBIT
R$4.7B

Valuation Scenarios

Companhia Paranaense de Energia is trading below its 3-year average

If EV/EBIT returns to its 3-Year Average (8), the stock would be worth $14.13 (7% upside from current price).

Statistics
Positive Scenarios
3/4
Maximum Downside
-9%
Maximum Upside
+11%
Average Upside
2%
Scenario EV/EBIT Value Implied Price Upside/Downside
Current Multiple 7.5 $13.26
0%
3-Year Average 8 $14.13
+7%
5-Year Average 6.8 $12.11
-9%
Industry Average 7.5 $13.28
+0%
Country Average 8.3 $14.67
+11%

Forward EV/EBIT
Today’s price vs future ebit

Today's Enterprise Value EBIT Forward EV/EBIT
$35B
/
Jul 2025
R$4.7B
=
7.5
Current
$35B
/
Dec 2025
R$4.4B
=
8
Forward
$35B
/
Dec 2026
R$5.4B
=
6.5
Forward
$35B
/
Dec 2027
R$6.3B
=
5.6
Forward
$35B
/
Dec 2028
R$6.3B
=
5.6
Forward

Forward EV/EBIT shows whether today’s EV/EBIT still looks high or low once future ebit are taken into account.

Peer Comparison

All Multiples
EV/EBIT
P/E
All Countries
Close
Market Cap EV/EBIT P/E
BR
Companhia Paranaense de Energia
NYSE:ELPC
18.5B USD 7.5 6.1
US
Nextera Energy Inc
NYSE:NEE
198.4B USD 35.9 29
ES
Iberdrola SA
MAD:IBE
128.8B EUR 16.3 20.6
IT
Enel SpA
MIL:ENEL
99.2B EUR 13.9 23.3
US
Constellation Energy Corp
NASDAQ:CEG
113.6B USD 38.5 42.2
US
Southern Co
NYSE:SO
102.7B USD 23.2 23.7
US
Duke Energy Corp
NYSE:DUK
99B USD 21.2 20.2
US
American Electric Power Company Inc
NASDAQ:AEP
72.9B USD 22 20.4
FR
Electricite de France SA
PAR:EDF
46.6B EUR -3.2 -2.5
US
Entergy Corp
NYSE:ETR
51.4B USD 24.7 29.2
US
Xcel Energy Inc
NASDAQ:XEL
49.4B USD 29.1 24.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
BR
C
Companhia Paranaense de Energia
NYSE:ELPC
Average EV/EBIT: 23.2
7.5
16%
0.5
US
Nextera Energy Inc
NYSE:NEE
35.9
25%
1.4
ES
Iberdrola SA
MAD:IBE
16.3
6%
2.7
IT
Enel SpA
MIL:ENEL
13.9
15%
0.9
US
Constellation Energy Corp
NASDAQ:CEG
38.5
36%
1.1
US
Southern Co
NYSE:SO
23.2
14%
1.7
US
Duke Energy Corp
NYSE:DUK
21.2
9%
2.4
US
American Electric Power Company Inc
NASDAQ:AEP
22
12%
1.8
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -3.2 N/A N/A
US
Entergy Corp
NYSE:ETR
24.7
17%
1.5
US
Xcel Energy Inc
NASDAQ:XEL
29.1
22%
1.3

Market Distribution

Lower than 83% of companies in Brazil
Percentile
17th
Based on 432 companies
17th percentile
5.4
Low
0.4 — 6.8
Typical Range
6.8 — 11.3
High
11.3 —
Distribution Statistics
Brazil
Min 0.4
30th Percentile 6.8
Median 8.3
70th Percentile 11.3
Max 288

Companhia Paranaense de Energia
Glance View

Market Cap
22.3B USD
Industry
Utilities

Companhia Paranaense de Energia, commonly known as Copel, stands as a pivotal player in Brazil’s energy landscape. Born in 1954, it was a response to the burgeoning demand for reliable electricity in the state of Paraná. Copel embarked on its journey by focusing primarily on the generation, transmission, and distribution of electric power—a triad that forms the backbone of its operations. The electricity generated is transported through an extensive network, ensuring that both urban and rural areas are sufficiently powered. Part and parcel of its agenda is the incorporation of renewable energy sources, aligning with global sustainability trends, which further solidifies its foothold in an ever-evolving energy sector. Revenue flows steadily into Copel's coffers from various channels. As a comprehensive energy company, its earnings are primarily derived from the distribution and sale of electricity to its extensive customer base, which spans residential, commercial, and industrial sectors. Embedded within its revenue model is a strategic focus on efficiency and innovation, known to keep operational costs in check while maintaining competitive tariffs for its customers. Copel also earns from transmitting electricity generated by other producers, underlining its role as a vital conduit in the national energy grid. The company’s financial health is further buoyed by its investments in energy projects and ventures, which often promise diversified income streams and sustained growth potential.

ELPC Intrinsic Value
19.65 USD
Undervaluation 33%
Intrinsic Value
Price $13.26
C
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett