Mercury NZ Ltd
NZX:MCY

Watchlist Manager
Mercury NZ Ltd Logo
Mercury NZ Ltd
NZX:MCY
Watchlist
Price: 6.79 NZD 1.34% Market Closed
Market Cap: NZ$9.6B

P/FCFE

39.2
Current
59%
More Expensive
vs 3-y average of 24.6

Price to Free Cash Flow to Equity (P/FCFE) ratio compares a company`s market value to the free cash flow available to its shareholders. It`s similar to the P/OCF ratio but more precise, since it accounts for capital expenditures deducted from operating cash flow.

P/FCFE
39.2
=
Market Cap
NZ$9.2B
/
Free Cash Flow to Equity
NZ$245.2m

Price to Free Cash Flow to Equity (P/FCFE) ratio compares a company`s market value to the free cash flow available to its shareholders. It`s similar to the P/OCF ratio but more precise, since it accounts for capital expenditures deducted from operating cash flow.

P/FCFE
39.2
=
Market Cap
NZ$9.2B
/
Free Cash Flow to Equity
NZ$245.2m

Valuation Scenarios

Mercury NZ Ltd is trading above its 3-year average

If P/FCFE returns to its 3-Year Average (24.6), the stock would be worth NZ$4.26 (37% downside from current price).

Statistics
Positive Scenarios
0/4
Maximum Downside
-45%
Maximum Upside
No Upside Scenarios
Average Downside
40%
Scenario P/FCFE Value Implied Price Upside/Downside
Current Multiple 39.2 NZ$6.79
0%
3-Year Average 24.6 NZ$4.26
-37%
5-Year Average 25.1 NZ$4.34
-36%
Industry Average 23.4 NZ$4.06
-40%
Country Average 21.5 NZ$3.73
-45%

Forward P/FCFE
Today’s price vs future free cash flow to equity

Not enough data available to calculate forward P/FCFE

Peer Comparison

All Multiples
P/FCFE
P/E
All Countries
Close
Market Cap P/FCFE P/E
NZ
Mercury NZ Ltd
NZX:MCY
9.6B NZD 39.2 109.3
US
Nextera Energy Inc
NYSE:NEE
202.1B USD 15 24.7
ES
Iberdrola SA
MAD:IBE
128.3B EUR 41.7 20.6
IT
Enel SpA
MIL:ENEL
99.6B EUR 38.6 23.7
US
Constellation Energy Corp
NASDAQ:CEG
111.5B USD 51.6 41.5
US
Southern Co
NYSE:SO
106.3B USD 65.9 24.5
US
Duke Energy Corp
NYSE:DUK
100.1B USD 417.7 20.4
US
American Electric Power Company Inc
NASDAQ:AEP
74B USD 955.1 20.7
FR
Electricite de France SA
PAR:EDF
46.6B EUR 22.3 -2.5
US
Entergy Corp
NYSE:ETR
52.7B USD -29.6 30
US
Xcel Energy Inc
NASDAQ:XEL
51.5B USD -15.4 24.6
P/E Multiple
Earnings Growth PEG
NZ
Mercury NZ Ltd
NZX:MCY
Average P/E: 34
109.3
-19%
N/A
US
Nextera Energy Inc
NYSE:NEE
24.7
13%
1.9
ES
Iberdrola SA
MAD:IBE
20.6
7%
2.9
IT
Enel SpA
MIL:ENEL
23.7
25%
0.9
US
Constellation Energy Corp
NASDAQ:CEG
41.5
40%
1
US
Southern Co
NYSE:SO
24.5
12%
2
US
Duke Energy Corp
NYSE:DUK
20.4
7%
2.9
US
American Electric Power Company Inc
NASDAQ:AEP
20.7
5%
4.1
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -2.5 N/A N/A
US
Entergy Corp
NYSE:ETR
30
13%
2.3
US
Xcel Energy Inc
NASDAQ:XEL
24.6
16%
1.5

Market Distribution

Higher than 74% of companies in New Zealand
Percentile
74rd
Based on 172 companies
74rd percentile
39.2
Low
2.3 — 12.5
Typical Range
12.5 — 34.7
High
34.7 —
Distribution Statistics
New Zealand
Min 2.3
30th Percentile 12.5
Median 21.5
70th Percentile 34.7
Max 457.5

Mercury NZ Ltd
Glance View

Market Cap
9.6B NZD
Industry
Utilities

Nestled in the dynamic landscape of New Zealand's energy sector, Mercury NZ Ltd. has woven its identity as a leader in renewable electricity generation and retailing. Born from the legacy of Mighty River Power Limited, Mercury has positioned itself at the forefront of sustainable energy through its robust commitment to hydropower, geothermal energy, and a promising era of wind generation. Mercury derives much of its strength from its chain of hydroelectric power stations situated along the Waikato River—New Zealand’s longest river—where the natural gravitational descent is seamlessly converted into clean energy. The company's geothermal plants tap into the Earth's internal heat, harnessing natural forces to generate power with minimal environmental and carbon footprints. These renewable sources form the backbone of Mercury's energy supply, allowing it to produce and supply electricity to hundreds of thousands of homes and businesses across New Zealand. On the commercial frontier, Mercury NZ Ltd. operates as both a generator and a retailer, strategically capitalizing on an integrated business model. It sells its electricity to residential, commercial, and industrial customers directly, thus serving as an intermediary that benefits from both ends of the electricity sector. This dual role provides the company with a nuanced understanding of demand and supply dynamics, offering a responsive edge in the marketplace. Mercury has also embarked on digital innovations, including smart services and customer-oriented solutions that provide insights into energy consumption, cementing customer loyalty and satisfaction. Through a blend of renewable resource expertise, commercial acumen, and innovative customer engagements, Mercury not only ensures consistent revenue streams but also embarks on a journey toward a more sustainable and efficient energy future for New Zealand.

MCY Intrinsic Value
7.31 NZD
Undervaluation 7%
Intrinsic Value
Price NZ$6.79
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