DRXGY Relative Valuation - Drax Group PLC

Watchlist Manager

Watchlist

Price: 22.68 USD

Market Cap: $4.5B

D	Drax Group PLC OTC:DRXGY	UK
	Beijing ZZNodeTechnologies Co Ltd SZSE:003007	CN
W	Wai Kee Holdings Ltd F:WKH	HK
	Tsubakimoto Chain Co F:TSB	JP
	Gui Zhou Tyre Co Ltd SZSE:000589	CN
	Papyless Co Ltd TSE:3641	JP
H	Hangzhou SDIC Microelectronics Inc SSE:688130	CN
	Echelon Resources Ltd OTC:NZEOY	NZ

Multiples-Based Value

The Multiples-Based Value for Drax Group PLC (DRXGY) under the Base Case is hidden USD. Compared with the current market price of 22.68 USD, the stock appears hidden .

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?

DRXGY Multiples-Based Value

Unlock

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
UK		Drax Group PLC OTC:DRXGY	3.1B USD	0.6	43.4	4.2	5.7
US		Vistra Corp NYSE:VST	52B USD	3	71.1	14.1	33.6
SA		ACWA Power Co SAU:2082	184.5B SAR	24.9	99.6	64.7	80.2
IN		NTPC Ltd NSE:NTPC	3.6T INR	1.9	15	9.9	15.1
IN		Adani Power Ltd NSE:ADANIPOWER	3.2T INR	6	28.5	17.6	22.8
CN		CGN Power Co Ltd SZSE:003816	227.2B CNY	3	23.3	21.9	21.9
TH	G	Gulf Energy Development PCL SET:GULF	907.6B THB	7.5	42.4	47.6	56.9
CN		China National Nuclear Power Co Ltd SSE:601985	178.9B CNY	2.2	20.8	19.9	19.9
DE		Uniper SE XETRA:UN0	16.2B EUR	0.3	11.6	7.2	14.6
CN		SDIC Power Holdings Co Ltd SSE:600886	107.7B CNY	2	16.5	12.8	12.8
US		Talen Energy Corp NASDAQ:TLN	14.8B USD	6.1	-71.9	62.9	-752.7

				Revenue Growth	P/S to Growth
UK		Drax Group PLC OTC:DRXGY	Average P/S: 5.2 0.6	-2%	N/A
US		Vistra Corp NYSE:VST	3	14%	0.2
SA		ACWA Power Co SAU:2082	24.9	21%	1.2
IN		NTPC Ltd NSE:NTPC	1.9	6%	0.3
IN		Adani Power Ltd NSE:ADANIPOWER	6	10%	0.6
CN		CGN Power Co Ltd SZSE:003816	3	6%	0.5
TH	G	Gulf Energy Development PCL SET:GULF	7.5	8%	0.9
CN		China National Nuclear Power Co Ltd SSE:601985	2.2	9%	0.2
DE		Uniper SE XETRA:UN0	0.3	2%	0.1
CN		SDIC Power Holdings Co Ltd SSE:600886	2	2%	1
US		Talen Energy Corp NASDAQ:TLN	6.1	28%	0.2

				Earnings Growth	PEG
UK		Drax Group PLC OTC:DRXGY	Average P/E: 37.2 43.4	44%	1
US		Vistra Corp NYSE:VST	71.1	78%	0.9
SA		ACWA Power Co SAU:2082	99.6	N/A	N/A
IN		NTPC Ltd NSE:NTPC	15	6%	2.5
IN		Adani Power Ltd NSE:ADANIPOWER	28.5	8%	3.6
CN		CGN Power Co Ltd SZSE:003816	23.3	11%	2.1
TH	G	Gulf Energy Development PCL SET:GULF	42.4	20%	2.1
CN		China National Nuclear Power Co Ltd SSE:601985	20.8	6%	3.5
DE		Uniper SE XETRA:UN0	11.6	N/A	N/A
CN		SDIC Power Holdings Co Ltd SSE:600886	16.5	7%	2.4
US		Talen Energy Corp NASDAQ:TLN	Negative Multiple: -71.9	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
UK		Drax Group PLC OTC:DRXGY	Average EV/EBITDA: 25.7 4.2	-13%	N/A
US		Vistra Corp NYSE:VST	14.1	20%	0.7
SA		ACWA Power Co SAU:2082	64.7	N/A	N/A
IN		NTPC Ltd NSE:NTPC	9.9	9%	1.1
IN		Adani Power Ltd NSE:ADANIPOWER	17.6	12%	1.5
CN		CGN Power Co Ltd SZSE:003816	21.9	34%	0.6
TH	G	Gulf Energy Development PCL SET:GULF	47.6	11%	4.3
CN		China National Nuclear Power Co Ltd SSE:601985	19.9	29%	0.7
DE		Uniper SE XETRA:UN0	7.2	N/A	N/A
CN		SDIC Power Holdings Co Ltd SSE:600886	12.8	28%	0.5
US		Talen Energy Corp NASDAQ:TLN	62.9	98%	0.6

				EBIT Growth	EV/EBIT to Growth
UK		Drax Group PLC OTC:DRXGY	Average EV/EBIT: 28.4 5.7	-21%	N/A
US		Vistra Corp NYSE:VST	33.6	42%	0.8
SA		ACWA Power Co SAU:2082	80.2	43%	1.9
IN		NTPC Ltd NSE:NTPC	15.1	8%	1.9
IN		Adani Power Ltd NSE:ADANIPOWER	22.8	12%	1.9
CN		CGN Power Co Ltd SZSE:003816	21.9	16%	1.4
TH	G	Gulf Energy Development PCL SET:GULF	56.9	11%	5.2
CN		China National Nuclear Power Co Ltd SSE:601985	19.9	7%	2.8
DE		Uniper SE XETRA:UN0	14.6	3%	4.9
CN		SDIC Power Holdings Co Ltd SSE:600886	12.8	1%	12.8
US		Talen Energy Corp NASDAQ:TLN	Negative Multiple: -752.7	N/A	N/A

Drax Group PLC
OTC:DRXGY

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

DRXGY Competitors Multiples
Drax Group PLC Competitors

See Also

Company

Help

Tools

Stocks

Drax Group PLC OTC:DRXGY

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

DRXGY Competitors Multiples Drax Group PLC Competitors

See Also

Company

Help

Tools

Stocks

Drax Group PLC
OTC:DRXGY

DRXGY Competitors Multiples
Drax Group PLC Competitors