CLOUD Relative Valuation - Cloudberry Clean Energy ASA

Watchlist Manager

Watchlist

Price: 13.24 NOK 1.85% Market Closed

Market Cap: kr4.2B

C	Cloudberry Clean Energy ASA OSE:CLOUD	NO

Multiples-Based Value

The Multiples-Based Value of one CLOUD stock under the Base Case scenario is 13.02 NOK. Compared to the current market price of 13.24 NOK, Cloudberry Clean Energy ASA is Overvalued by 2%.

Multiples-Based 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 Multiples-Based Value calculated?

CLOUD Multiples-Based Value

Base Case

Overvaluation 2%

Multiples-Based Value

Price kr13.24

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
NO	C	Cloudberry Clean Energy ASA OSE:CLOUD	4.2B NOK	8.2	69	30.9	595.9
CN		China Yangtze Power Co Ltd SSE:600900	657.7B CNY	7.8	20.1	19.5	19.5
ID	B	Barito Renewables Energy PT Tbk IDX:BREN	735.8T IDR	66.5	285.9	96	96
CN		Huaneng Lancang River Hydropower Inc SSE:600025	177.5B CNY	6.8	21.4	21.3	21.3
CN		China Longyuan Power Group Corp Ltd HKEX:916	151.2B HKD	4.4	28.6	21.2	21.2
CN		China Three Gorges Renewables Group Co Ltd SSE:600905	119.5B CNY	4.1	22.4	33.4	33.4
ES	E	EDP Renovaveis SA ELI:EDPR	14.4B EUR	3.9	-24.7	57.5	57.5
RO		Societatea de Producere a Energiei Electrice in Hidrocentrale Hidroelectrica SA F:E28	13B EUR	8	21.9	15	19
IN		Adani Green Energy Ltd NSE:ADANIGREEN	1.4T INR	11	91.6	20.7	29.2
CN		Sichuan Chuantou Energy Co Ltd SSE:600674	71.9B CNY	43.2	16.7	170.3	170.3
BM		Brookfield Renewable Partners LP TSX:BEP.UN	13.9B CAD	1.6	-145.7	10.2	32.8

				Revenue Growth	P/S to Growth
NO	C	Cloudberry Clean Energy ASA OSE:CLOUD	Average P/S: 15.1 8.2	11%	0.7
CN		China Yangtze Power Co Ltd SSE:600900	7.8	2%	3.9
ID	B	Barito Renewables Energy PT Tbk IDX:BREN	66.5	N/A	N/A
CN		Huaneng Lancang River Hydropower Inc SSE:600025	6.8	5%	1.4
CN		China Longyuan Power Group Corp Ltd HKEX:916	4.4	12%	0.4
CN		China Three Gorges Renewables Group Co Ltd SSE:600905	4.1	9%	0.5
ES	E	EDP Renovaveis SA ELI:EDPR	3.9	7%	0.6
RO		Societatea de Producere a Energiei Electrice in Hidrocentrale Hidroelectrica SA F:E28	8	5%	1.6
IN		Adani Green Energy Ltd NSE:ADANIGREEN	11	27%	0.4
CN		Sichuan Chuantou Energy Co Ltd SSE:600674	43.2	8%	5.4
BM		Brookfield Renewable Partners LP TSX:BEP.UN	1.6	11%	0.1

				Earnings Growth	PEG
NO	C	Cloudberry Clean Energy ASA OSE:CLOUD	Average P/E: 64.2 69	N/A	N/A
CN		China Yangtze Power Co Ltd SSE:600900	20.1	5%	4
ID	B	Barito Renewables Energy PT Tbk IDX:BREN	285.9	N/A	N/A
CN		Huaneng Lancang River Hydropower Inc SSE:600025	21.4	7%	3.1
CN		China Longyuan Power Group Corp Ltd HKEX:916	28.6	28%	1
CN		China Three Gorges Renewables Group Co Ltd SSE:600905	22.4	8%	2.8
ES	E	EDP Renovaveis SA ELI:EDPR	Negative Multiple: -24.7	N/A	N/A
RO		Societatea de Producere a Energiei Electrice in Hidrocentrale Hidroelectrica SA F:E28	21.9	2%	11
IN		Adani Green Energy Ltd NSE:ADANIGREEN	91.6	49%	1.9
CN		Sichuan Chuantou Energy Co Ltd SSE:600674	16.7	5%	3.3
BM		Brookfield Renewable Partners LP TSX:BEP.UN	Negative Multiple: -145.7	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
NO	C	Cloudberry Clean Energy ASA OSE:CLOUD	Average EV/EBITDA: 45.1 30.9	13%	2.4
CN		China Yangtze Power Co Ltd SSE:600900	19.5	16%	1.2
ID	B	Barito Renewables Energy PT Tbk IDX:BREN	96	N/A	N/A
CN		Huaneng Lancang River Hydropower Inc SSE:600025	21.3	21%	1
CN		China Longyuan Power Group Corp Ltd HKEX:916	21.2	47%	0.5
CN		China Three Gorges Renewables Group Co Ltd SSE:600905	33.4	36%	0.9
ES	E	EDP Renovaveis SA ELI:EDPR	57.5	62%	0.9
RO		Societatea de Producere a Energiei Electrice in Hidrocentrale Hidroelectrica SA F:E28	15	4%	3.7
IN		Adani Green Energy Ltd NSE:ADANIGREEN	20.7	30%	0.7
CN		Sichuan Chuantou Energy Co Ltd SSE:600674	170.3	107%	1.6
BM		Brookfield Renewable Partners LP TSX:BEP.UN	10.2	5%	2

				EBIT Growth	EV/EBIT to Growth
NO	C	Cloudberry Clean Energy ASA OSE:CLOUD	Average EV/EBIT: 99.6 595.9	64%	9.3
CN		China Yangtze Power Co Ltd SSE:600900	19.5	4%	4.9
ID	B	Barito Renewables Energy PT Tbk IDX:BREN	96	N/A	N/A
CN		Huaneng Lancang River Hydropower Inc SSE:600025	21.3	3%	7.1
CN		China Longyuan Power Group Corp Ltd HKEX:916	21.2	18%	1.2
CN		China Three Gorges Renewables Group Co Ltd SSE:600905	33.4	3%	11.1
ES	E	EDP Renovaveis SA ELI:EDPR	57.5	33%	1.7
RO		Societatea de Producere a Energiei Electrice in Hidrocentrale Hidroelectrica SA F:E28	19	4%	4.8
IN		Adani Green Energy Ltd NSE:ADANIGREEN	29.2	33%	0.9
CN		Sichuan Chuantou Energy Co Ltd SSE:600674	170.3	-11%	N/A
BM		Brookfield Renewable Partners LP TSX:BEP.UN	32.8	41%	0.8

Cloudberry Clean Energy ASA
OSE:CLOUD

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

CLOUD Competitors Multiples
Cloudberry Clean Energy ASA Competitors

See Also

Company

Help

Tools

Stocks

Cloudberry Clean Energy ASA OSE:CLOUD

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

CLOUD Competitors Multiples Cloudberry Clean Energy ASA Competitors

See Also

Company

Help

Tools

Stocks

Cloudberry Clean Energy ASA
OSE:CLOUD

CLOUD Competitors Multiples
Cloudberry Clean Energy ASA Competitors