NWF Relative Valuation - NZ Windfarms Ltd

Watchlist Manager

Watchlist

Price: 0.245 NZD Market Closed

Market Cap: NZ$89.2m

Relative Value

The Relative Value of one NWF stock under the Base Case scenario is 0.202 NZD. Compared to the current market price of 0.245 NZD, NZ Windfarms Ltd is Overvalued by 17%.

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.

What is Relative Valuation?

How is Relative Value calculated?

NWF Relative Value

Base Case

Overvaluation 17%

Relative Value

Price

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
NZ		NZ Windfarms Ltd NZX:NWF	89.2m NZD	4.7	15	23.7	23.7
CN		China Yangtze Power Co Ltd SSE:600900	669.7B CNY	8	20.5	19.7	19.7
ID	B	Barito Renewables Energy PT Tbk IDX:BREN	776T IDR	75.3	323.6	108.2	108.2
CN		Huaneng Lancang River Hydropower Inc SSE:600025	185.9B CNY	7.1	22.5	21.9	21.9
CN		China Longyuan Power Group Corp Ltd HKEX:916	171.5B HKD	4.6	28.2	24.5	24.5
CN		China Three Gorges Renewables Group Co Ltd SSE:600905	123.5B CNY	4.2	23.2	33.8	33.8
ES	E	EDP Renovaveis SA ELI:EDPR	14B EUR	3.7	-23.7	56	56
IN		Adani Green Energy Ltd NSE:ADANIGREEN	1.4T INR	11.5	96	21.3	30.1
RO		Societatea de Producere a Energiei Electrice in Hidrocentrale Hidroelectrica SA F:E28	12.7B EUR	7.9	21.6	14.8	18.7
CN		Sichuan Chuantou Energy Co Ltd SSE:600674	76.6B CNY	46.1	17.8	179.6	179.6
BM		Brookfield Renewable Partners LP TSX:BEP.UN	13.3B CAD	1.6	-137.5	10	32.2

				Revenue Growth	P/S to Growth
NZ		NZ Windfarms Ltd NZX:NWF	Average P/S: 15.9 4.7	N/A	N/A
CN		China Yangtze Power Co Ltd SSE:600900	8	2%	4
ID	B	Barito Renewables Energy PT Tbk IDX:BREN	75.3	N/A	N/A
CN		Huaneng Lancang River Hydropower Inc SSE:600025	7.1	5%	1.4
CN		China Longyuan Power Group Corp Ltd HKEX:916	4.6	6%	0.8
CN		China Three Gorges Renewables Group Co Ltd SSE:600905	4.2	9%	0.5
ES	E	EDP Renovaveis SA ELI:EDPR	3.7	7%	0.5
IN		Adani Green Energy Ltd NSE:ADANIGREEN	11.5	27%	0.4
RO		Societatea de Producere a Energiei Electrice in Hidrocentrale Hidroelectrica SA F:E28	7.9	5%	1.6
CN		Sichuan Chuantou Energy Co Ltd SSE:600674	46.1	8%	5.8
BM		Brookfield Renewable Partners LP TSX:BEP.UN	1.6	11%	0.1

				Earnings Growth	PEG
NZ		NZ Windfarms Ltd NZX:NWF	Average P/E: 63.1 15	N/A	N/A
CN		China Yangtze Power Co Ltd SSE:600900	20.5	5%	4.1
ID	B	Barito Renewables Energy PT Tbk IDX:BREN	323.6	N/A	N/A
CN		Huaneng Lancang River Hydropower Inc SSE:600025	22.5	7%	3.2
CN		China Longyuan Power Group Corp Ltd HKEX:916	28.2	6%	4.7
CN		China Three Gorges Renewables Group Co Ltd SSE:600905	23.2	8%	2.9
ES	E	EDP Renovaveis SA ELI:EDPR	Negative Multiple: -23.7	N/A	N/A
IN		Adani Green Energy Ltd NSE:ADANIGREEN	96	49%	2
RO		Societatea de Producere a Energiei Electrice in Hidrocentrale Hidroelectrica SA F:E28	21.6	2%	10.8
CN		Sichuan Chuantou Energy Co Ltd SSE:600674	17.8	5%	3.6
BM		Brookfield Renewable Partners LP TSX:BEP.UN	Negative Multiple: -137.5	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
NZ		NZ Windfarms Ltd NZX:NWF	Average EV/EBITDA: 46.7 23.7	N/A	N/A
CN		China Yangtze Power Co Ltd SSE:600900	19.7	16%	1.2
ID	B	Barito Renewables Energy PT Tbk IDX:BREN	108.2	N/A	N/A
CN		Huaneng Lancang River Hydropower Inc SSE:600025	21.9	21%	1
CN		China Longyuan Power Group Corp Ltd HKEX:916	24.5	5%	4.9
CN		China Three Gorges Renewables Group Co Ltd SSE:600905	33.8	36%	0.9
ES	E	EDP Renovaveis SA ELI:EDPR	56	62%	0.9
IN		Adani Green Energy Ltd NSE:ADANIGREEN	21.3	30%	0.7
RO		Societatea de Producere a Energiei Electrice in Hidrocentrale Hidroelectrica SA F:E28	14.8	4%	3.7
CN		Sichuan Chuantou Energy Co Ltd SSE:600674	179.6	107%	1.7
BM		Brookfield Renewable Partners LP TSX:BEP.UN	10	5%	2

				EBIT Growth	EV/EBIT to Growth
NZ		NZ Windfarms Ltd NZX:NWF	Average EV/EBIT: 49.9 23.7	N/A	N/A
CN		China Yangtze Power Co Ltd SSE:600900	19.7	4%	4.9
ID	B	Barito Renewables Energy PT Tbk IDX:BREN	108.2	N/A	N/A
CN		Huaneng Lancang River Hydropower Inc SSE:600025	21.9	3%	7.3
CN		China Longyuan Power Group Corp Ltd HKEX:916	24.5	3%	8.2
CN		China Three Gorges Renewables Group Co Ltd SSE:600905	33.8	3%	11.3
ES	E	EDP Renovaveis SA ELI:EDPR	56	33%	1.7
IN		Adani Green Energy Ltd NSE:ADANIGREEN	30.1	33%	0.9
RO		Societatea de Producere a Energiei Electrice in Hidrocentrale Hidroelectrica SA F:E28	18.7	4%	4.7
CN		Sichuan Chuantou Energy Co Ltd SSE:600674	179.6	-11%	N/A
BM		Brookfield Renewable Partners LP TSX:BEP.UN	32.2	41%	0.8

NZ Windfarms Ltd
NZX:NWF

Relative Value

Valuation Multiples

Multiples Across Competitors

NWF Competitors Multiples
NZ Windfarms Ltd Competitors

See Also

Company

Help

Tools

Stocks

NZ Windfarms Ltd NZX:NWF

Relative Value

Valuation Multiples

Multiples Across Competitors

NWF Competitors Multiples NZ Windfarms Ltd Competitors

See Also

Company

Help

Tools

Stocks

NZ Windfarms Ltd
NZX:NWF

NWF Competitors Multiples
NZ Windfarms Ltd Competitors