F

Fortum Oyj
OMXH:FORTUM

Watchlist Manager
Fortum Oyj
OMXH:FORTUM
Watchlist
Price: 14.655 EUR 0.72% Market Closed
Market Cap: 13.1B EUR

Relative Value

The Relative Value of one FORTUM stock under the Base Case scenario is 12.816 EUR. Compared to the current market price of 14.655 EUR, Fortum Oyj is Overvalued by 13%.

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.

FORTUM Relative Value
Base Case
12.816 EUR
Overvaluation 13%
Relative Value
Price
F
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
7
vs Industry
35
Median 3Y
1.6
Median 5Y
1.5
Industry
1.7
Forward
2.3
vs History
17
vs Industry
47
Median 3Y
-3.3
Median 5Y
7.3
Industry
14.9
Forward
15.5
vs History
9
vs Industry
27
Median 3Y
5.4
Median 5Y
6.1
Industry
6.8
vs History
vs Industry
31
Median 3Y
-1
Median 5Y
2.1
Industry
14
vs History
46
vs Industry
41
Median 3Y
1.5
Median 5Y
1.4
Industry
1.4
vs History
12
vs Industry
49
Median 3Y
1.7
Median 5Y
1.6
Industry
2.8
Forward
2.4
vs History
38
vs Industry
57
Median 3Y
5.1
Median 5Y
5.1
Industry
7.4
vs History
38
vs Industry
47
Median 3Y
8
Median 5Y
8.3
Industry
10.3
Forward
9.7
vs History
52
vs Industry
48
Median 3Y
10.3
Median 5Y
11.7
Industry
14.9
Forward
12.6
vs History
25
vs Industry
44
Median 3Y
6.8
Median 5Y
8.3
Industry
10.8
vs History
34
vs Industry
30
Median 3Y
9.9
Median 5Y
14
Industry
16.9
vs History
4
vs Industry
26
Median 3Y
0.9
Median 5Y
0.8
Industry
0.9

Multiples Across Competitors

FORTUM Competitors Multiples
Fortum Oyj Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
FI
Fortum Oyj
OMXH:FORTUM
13.1B EUR 2.3 11.3 8.8 11.6
US
Nextera Energy Inc
NYSE:NEE
140.5B USD 5.5 25.5 16.5 29.8
ES
Iberdrola SA
MAD:IBE
97.2B EUR 2.2 17.3 7.4 12.3
US
Southern Co
NYSE:SO
100.4B USD 3.6 21.8 12.6 21.9
US
Duke Energy Corp
NYSE:DUK
94.1B USD 3.1 21.4 12.1 21.9
IT
Enel SpA
MIL:ENEL
77.7B EUR 1 11 6.3 9.8
US
Constellation Energy Corp
NASDAQ:CEG
84.4B USD 3.6 22.6 12.7 20.7
US
American Electric Power Company Inc
NASDAQ:AEP
56.9B USD 2.9 19.1 12.5 22.1
FR
Electricite de France SA
PAR:EDF
46.6B EUR 0.3 -2.5 -5.4 -3.2
US
Exelon Corp
NASDAQ:EXC
46.2B USD 2 17.1 11 19.4
US
Xcel Energy Inc
NASDAQ:XEL
40.9B USD 3 21.2 13.1 29.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FI
F
Fortum Oyj
OMXH:FORTUM
Average EV/EBITDA: 11.3
8.8
-5%
N/A
US
Nextera Energy Inc
NYSE:NEE
16.5
19%
0.9
ES
Iberdrola SA
MAD:IBE
7.4
0%
N/A
US
Southern Co
NYSE:SO
12.6
7%
1.8
US
Duke Energy Corp
NYSE:DUK
12.1
7%
1.7
IT
Enel SpA
MIL:ENEL
6.3
7%
0.9
US
Constellation Energy Corp
NASDAQ:CEG
12.7
-5%
N/A
US
American Electric Power Company Inc
NASDAQ:AEP
12.5
11%
1.1
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -5.4 N/A N/A
US
Exelon Corp
NASDAQ:EXC
11
9%
1.2
US
Xcel Energy Inc
NASDAQ:XEL
13.1
14%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
FI
F
Fortum Oyj
OMXH:FORTUM
Average EV/EBIT: 19.9
11.6
-6%
N/A
US
Nextera Energy Inc
NYSE:NEE
29.8
23%
1.3
ES
Iberdrola SA
MAD:IBE
12.3
2%
6.2
US
Southern Co
NYSE:SO
21.9
8%
2.7
US
Duke Energy Corp
NYSE:DUK
21.9
10%
2.2
IT
Enel SpA
MIL:ENEL
9.8
7%
1.4
US
Constellation Energy Corp
NASDAQ:CEG
20.7
4%
5.2
US
American Electric Power Company Inc
NASDAQ:AEP
22.1
13%
1.7
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -3.2 N/A N/A
US
Exelon Corp
NASDAQ:EXC
19.4
10%
1.9
US
Xcel Energy Inc
NASDAQ:XEL
29.3
22%
1.3