EDRWY Relative Valuation - Electric Power Development Co Ltd

Watchlist Manager

Watchlist

Price: 18.6 USD Market Closed

Market Cap: $3.4B

Relative Value

The Relative Value of one EDRWY stock under the Base Case scenario is 42.48 USD. Compared to the current market price of 18.6 USD, Electric Power Development Co Ltd is Undervalued by 56%.

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?

EDRWY Relative Value

Base Case

Undervaluation 56%

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
JP		Electric Power Development Co Ltd OTC:EDRWY	603.4B USD	0.5	6.2	8.5	17.2
SA		ACWA Power Co SAU:2082	184.5B SAR	25.9	103.5	73.8	94.7
US		Vistra Corp NYSE:VST	50.7B USD	3	53	13.4	32.4
IN		NTPC Ltd NSE:NTPC	3.5T INR	1.9	14.6	9.8	14.8
IN		Adani Power Ltd NSE:ADANIPOWER	3T INR	5.5	26.1	16.1	20.8
CN		CGN Power Co Ltd SZSE:003816	198B CNY	2.3	21	16.7	16.7
CN		China National Nuclear Power Co Ltd SSE:601985	177.9B CNY	2.2	20.7	20.5	20.5
TH	G	Gulf Energy Development PCL SET:GULF	743.3B THB	6.1	34.8	39.7	48.7
DE		Uniper SE XETRA:UN0	14.7B EUR	0.2	-45.7	3.6	10.4
CN		SDIC Power Holdings Co Ltd SSE:600886	104.3B CNY	1.9	16	12.7	12.7
US		Talen Energy Corp NASDAQ:TLN	15.8B USD	6.8	69.2	29.1	73.9

				Revenue Growth	P/S to Growth
JP		Electric Power Development Co Ltd OTC:EDRWY	Average P/S: 5.1 0.5	-2%	N/A
SA		ACWA Power Co SAU:2082	25.9	22%	1.2
US		Vistra Corp NYSE:VST	3	13%	0.2
IN		NTPC Ltd NSE:NTPC	1.9	7%	0.3
IN		Adani Power Ltd NSE:ADANIPOWER	5.5	11%	0.5
CN		CGN Power Co Ltd SZSE:003816	2.3	4%	0.6
CN		China National Nuclear Power Co Ltd SSE:601985	2.2	9%	0.2
TH	G	Gulf Energy Development PCL SET:GULF	6.1	6%	1
DE		Uniper SE XETRA:UN0	0.2	3%	0.1
CN		SDIC Power Holdings Co Ltd SSE:600886	1.9	2%	1
US		Talen Energy Corp NASDAQ:TLN	6.8	30%	0.2

				Earnings Growth	PEG
JP		Electric Power Development Co Ltd OTC:EDRWY	Average P/E: 36.5 6.2	-8%	N/A
SA		ACWA Power Co SAU:2082	103.5	22%	4.7
US		Vistra Corp NYSE:VST	53	15%	3.5
IN		NTPC Ltd NSE:NTPC	14.6	6%	2.4
IN		Adani Power Ltd NSE:ADANIPOWER	26.1	8%	3.3
CN		CGN Power Co Ltd SZSE:003816	21	2%	10.5
CN		China National Nuclear Power Co Ltd SSE:601985	20.7	7%	3
TH	G	Gulf Energy Development PCL SET:GULF	34.8	16%	2.2
DE		Uniper SE XETRA:UN0	Negative Multiple: -45.7	25%	N/A
CN		SDIC Power Holdings Co Ltd SSE:600886	16	8%	2
US		Talen Energy Corp NASDAQ:TLN	69.2	8%	8.7

				EBITDA Growth	EV/EBITDA to Growth
JP		Electric Power Development Co Ltd OTC:EDRWY	Average EV/EBITDA: 22.2 8.5	-4%	N/A
SA		ACWA Power Co SAU:2082	73.8	51%	1.4
US		Vistra Corp NYSE:VST	13.4	6%	2.2
IN		NTPC Ltd NSE:NTPC	9.8	9%	1.1
IN		Adani Power Ltd NSE:ADANIPOWER	16.1	13%	1.2
CN		CGN Power Co Ltd SZSE:003816	16.7	21%	0.8
CN		China National Nuclear Power Co Ltd SSE:601985	20.5	30%	0.7
TH	G	Gulf Energy Development PCL SET:GULF	39.7	12%	3.3
DE		Uniper SE XETRA:UN0	3.6	-29%	N/A
CN		SDIC Power Holdings Co Ltd SSE:600886	12.7	26%	0.5
US		Talen Energy Corp NASDAQ:TLN	29.1	57%	0.5

				EBIT Growth	EV/EBIT to Growth
JP		Electric Power Development Co Ltd OTC:EDRWY	Average EV/EBIT: 33 17.2	N/A	N/A
SA		ACWA Power Co SAU:2082	94.7	57%	1.7
US		Vistra Corp NYSE:VST	32.4	12%	2.7
IN		NTPC Ltd NSE:NTPC	14.8	11%	1.3
IN		Adani Power Ltd NSE:ADANIPOWER	20.8	12%	1.7
CN		CGN Power Co Ltd SZSE:003816	16.7	1%	16.7
CN		China National Nuclear Power Co Ltd SSE:601985	20.5	7%	2.9
TH	G	Gulf Energy Development PCL SET:GULF	48.7	15%	3.2
DE		Uniper SE XETRA:UN0	10.4	-33%	N/A
CN		SDIC Power Holdings Co Ltd SSE:600886	12.7	3%	4.2
US		Talen Energy Corp NASDAQ:TLN	73.9	105%	0.7

Electric Power Development Co Ltd
OTC:EDRWY

Relative Value

Valuation Multiples

Multiples Across Competitors

EDRWY Competitors Multiples
Electric Power Development Co Ltd Competitors

See Also

Company

Help

Tools

Stocks

Electric Power Development Co Ltd OTC:EDRWY

Relative Value

Valuation Multiples

Multiples Across Competitors

EDRWY Competitors Multiples Electric Power Development Co Ltd Competitors

See Also

Company

Help

Tools

Stocks

Electric Power Development Co Ltd
OTC:EDRWY

EDRWY Competitors Multiples
Electric Power Development Co Ltd Competitors