Infratil Ltd
NZX:IFT

Watchlist Manager
Infratil Ltd Logo
Infratil Ltd
NZX:IFT
Watchlist
Price: 10.51 NZD -0.28%
Market Cap: 10.2B NZD

Relative Value

The Relative Value of one IFT stock under the Base Case scenario is 15.66 NZD. Compared to the current market price of 10.51 NZD, Infratil Ltd is Undervalued by 33%.

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.

IFT Relative Value
Base Case
15.66 NZD
Undervaluation 33%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
88
vs Industry
28
Median 3Y
3.6
Median 5Y
3.9
Industry
1.7
Forward
2.7
vs History
vs Industry
47
Median 3Y
6
Median 5Y
5.9
Industry
15
Forward
43.5
vs History
58
vs Industry
7
Median 3Y
26.4
Median 5Y
29.2
Industry
7.1
vs History
22
vs Industry
0
Median 3Y
8.7
Median 5Y
7.1
Industry
13.9
vs History
61
vs Industry
39
Median 3Y
1.6
Median 5Y
1.6
Industry
1.4
vs History
96
vs Industry
30
Median 3Y
5
Median 5Y
5.5
Industry
2.8
Forward
4.4
vs History
77
vs Industry
55
Median 3Y
5.7
Median 5Y
7.5
Industry
7.7
vs History
53
vs Industry
2
Median 3Y
38.1
Median 5Y
42.5
Industry
10.3
Forward
15.4
vs History
53
vs Industry
3
Median 3Y
38.1
Median 5Y
42.5
Industry
14.9
Forward
31.4
vs History
55
vs Industry
6
Median 3Y
41.8
Median 5Y
45.7
Industry
10.9
vs History
vs Industry
5
Median 3Y
-78
Median 5Y
-68.8
Industry
16.8
vs History
23
vs Industry
32
Median 3Y
1
Median 5Y
1
Industry
0.9

Multiples Across Competitors

IFT Competitors Multiples
Infratil Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
NZ
Infratil Ltd
NZX:IFT
10.2B NZD 2.6 -35.6 41.5 41.5
US
Nextera Energy Inc
NYSE:NEE
147.2B USD 5.8 26.7 17 30.7
ES
Iberdrola SA
MAD:IBE
99.8B EUR 2.2 20.6 8.9 16.7
US
Southern Co
NYSE:SO
97.1B USD 3.5 21.1 12.4 21.5
IT
Enel SpA
MIL:ENEL
81.4B EUR 0.7 7.6 4.7 6.4
US
Constellation Energy Corp
NASDAQ:CEG
90.7B USD 3.8 30.4 14.5 24.1
US
Duke Energy Corp
NYSE:DUK
89.9B USD 2.9 19.3 11.5 20.6
US
American Electric Power Company Inc
NASDAQ:AEP
54.4B USD 2.7 19.7 12.2 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
US
Xcel Energy Inc
NASDAQ:XEL
39.5B USD 2.9 20.5 12.8 28.8
P/E Multiple
Earnings Growth PEG
NZ
Infratil Ltd
NZX:IFT
Average P/E: 20.2
Negative Multiple: -35.6
N/A N/A
US
Nextera Energy Inc
NYSE:NEE
26.7
9%
3
ES
Iberdrola SA
MAD:IBE
20.6
7%
2.9
US
Southern Co
NYSE:SO
21.1
8%
2.6
IT
Enel SpA
MIL:ENEL
7.6
2%
3.8
US
Constellation Energy Corp
NASDAQ:CEG
30.4
-2%
N/A
US
Duke Energy Corp
NYSE:DUK
19.3
8%
2.4
US
American Electric Power Company Inc
NASDAQ:AEP
19.7
7%
2.8
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -2.5 N/A N/A
US
Exelon Corp
NASDAQ:EXC
16
8%
2
US
Xcel Energy Inc
NASDAQ:XEL
20.5
10%
2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NZ
Infratil Ltd
NZX:IFT
Average EV/EBITDA: 14.6
41.5
N/A N/A
US
Nextera Energy Inc
NYSE:NEE
17
19%
0.9
ES
Iberdrola SA
MAD:IBE
8.9
0%
N/A
US
Southern Co
NYSE:SO
12.4
7%
1.8
IT
Enel SpA
MIL:ENEL
4.7
7%
0.7
US
Constellation Energy Corp
NASDAQ:CEG
14.5
-4%
N/A
US
Duke Energy Corp
NYSE:DUK
11.5
7%
1.6
US
American Electric Power Company Inc
NASDAQ:AEP
12.2
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
US
Xcel Energy Inc
NASDAQ:XEL
12.8
14%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NZ
Infratil Ltd
NZX:IFT
Average EV/EBIT: 23.1
41.5
N/A N/A
US
Nextera Energy Inc
NYSE:NEE
30.7
24%
1.3
ES
Iberdrola SA
MAD:IBE
16.7
2%
8.4
US
Southern Co
NYSE:SO
21.5
8%
2.7
IT
Enel SpA
MIL:ENEL
6.4
7%
0.9
US
Constellation Energy Corp
NASDAQ:CEG
24.1
2%
12.1
US
Duke Energy Corp
NYSE:DUK
20.6
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
US
Xcel Energy Inc
NASDAQ:XEL
28.8
21%
1.4