Manawa Energy Ltd
NZX:MNW

Watchlist Manager
Manawa Energy Ltd Logo
Manawa Energy Ltd
NZX:MNW
Watchlist
Price: 4.85 NZD -1.62%
Market Cap: 1.5B NZD
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one MNW stock under the Base Case scenario is 6.77 NZD. Compared to the current market price of 4.85 NZD, Manawa Energy Ltd is Undervalued by 28%.

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.

MNW Relative Value
Base Case
6.77 NZD
Undervaluation 28%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

2.7
P/S
P/S
Price to Sales
2.7
vs History
61
vs Industry
30
Median 3Y
3.2
Median 5Y
3.1
Industry
1.7
Forward
3.3
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
5
Median 3Y
4.3
Median 5Y
3.5
Industry
14.9
Forward
58.9
More Details
13.9
P/OCF
P/OCF
Price to OCF
13.9
vs History
26
vs Industry
16
Median 3Y
13.9
Median 5Y
11.6
Industry
6.8
More Details
19.5
P/FCFE
P/FCFE
Price to FCFE
19.5
vs History
26
vs Industry
24
Median 3Y
19.5
Median 5Y
12.6
Industry
14
More Details
1.3
P/B
P/B
Price to Book Value
1.3
vs History
60
vs Industry
47
Median 3Y
1.3
Median 5Y
1.5
Industry
1.4
More Details
3.5
EV/S
EV/S
Enterprise Value to Sales
3.5
vs History
63
vs Industry
39
Median 3Y
4.2
Median 5Y
3.9
Industry
2.8
Forward
4.3
More Details
9.5
EV/GP
EV/GP
Enterprise Value to Gross Profit
9.5
vs History
36
vs Industry
36
Median 3Y
9.5
Median 5Y
8.6
Industry
7.4
More Details
22.1
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
22.1
vs History
7
vs Industry
14
Median 3Y
16.8
Median 5Y
16.4
Industry
10.3
Forward
19.5
More Details
22.1
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
22.1
vs History
7
vs Industry
23
Median 3Y
16.8
Median 5Y
16.4
Industry
14.9
Forward
27
More Details
18.1
EV/OCF
EV/OCF
Enterprise Value to OCF
18.1
vs History
26
vs Industry
20
Median 3Y
18.1
Median 5Y
14.6
Industry
10.8
More Details
42.7
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
42.7
vs History
26
vs Industry
13
Median 3Y
42.7
Median 5Y
27.7
Industry
16.9
More Details
1
EV/IC
EV/IC
Enterprise Value to IC
1
vs History
57
vs Industry
38
Median 3Y
1
Median 5Y
1.1
Industry
0.9
More Details

Multiples Across Competitors

MNW Competitors Multiples
Manawa Energy Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
NZ
Manawa Energy Ltd
NZX:MNW
1.5B NZD 2.7 -42.2 22.1 22.1
US
Nextera Energy Inc
NYSE:NEE
137B USD 5.4 24.9 16.3 29.3
ES
Iberdrola SA
MAD:IBE
99.8B EUR 2.2 17.8 7.6 12.6
US
Southern Co
NYSE:SO
100.3B USD 3.6 21.9 12.6 21.9
US
Duke Energy Corp
NYSE:DUK
95.4B USD 3.2 21.8 12.2 22.2
IT
Enel SpA
MIL:ENEL
78.1B EUR 1.1 11.1 6.3 9.8
US
Constellation Energy Corp
NASDAQ:CEG
86.6B USD 3.7 23.2 13 21.3
US
American Electric Power Company Inc
NASDAQ:AEP
57.7B USD 2.9 19.5 12.6 22.3
FR
Electricite de France SA
PAR:EDF
46.6B EUR 0.3 -2.5 -5.4 -3.2
US
Exelon Corp
NASDAQ:EXC
46.8B USD 2 17.2 11.1 19.6
US
Xcel Energy Inc
NASDAQ:XEL
41.1B USD 3 21.3 13.1 29.4
P/E Multiple
Earnings Growth PEG
NZ
Manawa Energy Ltd
NZX:MNW
Average P/E: 19.9
Negative Multiple: -42.2
58%
N/A
US
Nextera Energy Inc
NYSE:NEE
24.9
9%
2.8
ES
Iberdrola SA
MAD:IBE
17.8
7%
2.5
US
Southern Co
NYSE:SO
21.9
8%
2.7
US
Duke Energy Corp
NYSE:DUK
21.8
8%
2.7
IT
Enel SpA
MIL:ENEL
11.1
2%
5.6
US
Constellation Energy Corp
NASDAQ:CEG
23.2
0%
N/A
US
American Electric Power Company Inc
NASDAQ:AEP
19.5
7%
2.8
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -2.5 N/A N/A
US
Exelon Corp
NASDAQ:EXC
17.2
8%
2.2
US
Xcel Energy Inc
NASDAQ:XEL
21.3
10%
2.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NZ
Manawa Energy Ltd
NZX:MNW
Average EV/EBITDA: 12.7
22.1
14%
1.6
US
Nextera Energy Inc
NYSE:NEE
16.3
19%
0.9
ES
Iberdrola SA
MAD:IBE
7.6
0%
N/A
US
Southern Co
NYSE:SO
12.6
7%
1.8
US
Duke Energy Corp
NYSE:DUK
12.2
7%
1.7
IT
Enel SpA
MIL:ENEL
6.3
7%
0.9
US
Constellation Energy Corp
NASDAQ:CEG
13
-5%
N/A
US
American Electric Power Company Inc
NASDAQ:AEP
12.6
11%
1.1
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -5.4 N/A N/A
US
Exelon Corp
NASDAQ:EXC
11.1
9%
1.2
US
Xcel Energy Inc
NASDAQ:XEL
13.1
14%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NZ
Manawa Energy Ltd
NZX:MNW
Average EV/EBIT: 21
22.1
6%
3.7
US
Nextera Energy Inc
NYSE:NEE
29.3
23%
1.3
ES
Iberdrola SA
MAD:IBE
12.6
2%
6.3
US
Southern Co
NYSE:SO
21.9
8%
2.7
US
Duke Energy Corp
NYSE:DUK
22.2
10%
2.2
IT
Enel SpA
MIL:ENEL
9.8
7%
1.4
US
Constellation Energy Corp
NASDAQ:CEG
21.3
4%
5.3
US
American Electric Power Company Inc
NASDAQ:AEP
22.3
13%
1.7
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -3.2 N/A N/A
US
Exelon Corp
NASDAQ:EXC
19.6
10%
2
US
Xcel Energy Inc
NASDAQ:XEL
29.4
22%
1.3

See Also

Summary
MNW intrinsic value, competitors valuation, and company profile.
DCF Valuation
MNW stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MNW stock valuation using valuation multiples.
Wall Street Estimates
MNW price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
MNW stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 252,800+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.