Kyushu Electric Power Co Inc
OTC:KYSEF

Watchlist Manager
Kyushu Electric Power Co Inc Logo
Kyushu Electric Power Co Inc
OTC:KYSEF
Watchlist
Price: 11.26 USD Market Closed
Market Cap: $5.3B

Relative Value

The Relative Value of one KYSEF stock under the Base Case scenario is 44.74 USD. Compared to the current market price of 11.26 USD, Kyushu Electric Power Co Inc is Undervalued by 75%.

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.

KYSEF Relative Value
Base Case
44.74 USD
Undervaluation 75%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

KYSEF Competitors Multiples
Kyushu Electric Power Co Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Kyushu Electric Power Co Inc
OTC:KYSEF
829B USD 0.4 4.9 7.7 14.3
US
Nextera Energy Inc
NYSE:NEE
176.1B USD 6.7 27.1 18.5 35.6
ES
Iberdrola SA
MAD:IBE
117.7B EUR 2.6 21.6 9.6 17.7
IT
Enel SpA
MIL:ENEL
91.2B EUR 0.8 9.1 5.4 7.5
US
Southern Co
NYSE:SO
95.9B USD 3.3 21.6 11.9 21.2
US
Duke Energy Corp
NYSE:DUK
91B USD 2.9 18.4 10.8 20.1
US
Constellation Energy Corp
NASDAQ:CEG
90.3B USD 3.6 33 19.6 27.5
US
American Electric Power Company Inc
NASDAQ:AEP
62B USD 2.9 17 12.1 20.1
FR
Electricite de France SA
PAR:EDF
46.6B EUR 0.3 -2.5 -5.4 -3.2
US
Exelon Corp
NASDAQ:EXC
44.2B USD 1.8 15.6 10.4 17.8
US
Xcel Energy Inc
NASDAQ:XEL
44.1B USD 3.1 23.1 13.7 29.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Kyushu Electric Power Co Inc
OTC:KYSEF
Average EV/EBITDA: 12
7.7
2%
3.8
US
Nextera Energy Inc
NYSE:NEE
18.5
18%
1
ES
Iberdrola SA
MAD:IBE
9.6
-2%
N/A
IT
Enel SpA
MIL:ENEL
5.4
7%
0.8
US
Southern Co
NYSE:SO
11.9
8%
1.5
US
Duke Energy Corp
NYSE:DUK
10.8
8%
1.4
US
Constellation Energy Corp
NASDAQ:CEG
19.6
7%
2.8
US
American Electric Power Company Inc
NASDAQ:AEP
12.1
12%
1
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -5.4 N/A N/A
US
Exelon Corp
NASDAQ:EXC
10.4
9%
1.2
US
Xcel Energy Inc
NASDAQ:XEL
13.7
15%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Kyushu Electric Power Co Inc
OTC:KYSEF
Average EV/EBIT: 21.1
14.3
N/A N/A
US
Nextera Energy Inc
NYSE:NEE
35.6
21%
1.7
ES
Iberdrola SA
MAD:IBE
17.7
0%
N/A
IT
Enel SpA
MIL:ENEL
7.5
7%
1.1
US
Southern Co
NYSE:SO
21.2
11%
1.9
US
Duke Energy Corp
NYSE:DUK
20.1
9%
2.2
US
Constellation Energy Corp
NASDAQ:CEG
27.5
13%
2.1
US
American Electric Power Company Inc
NASDAQ:AEP
20.1
14%
1.4
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -3.2 N/A N/A
US
Exelon Corp
NASDAQ:EXC
17.8
10%
1.8
US
Xcel Energy Inc
NASDAQ:XEL
29.5
22%
1.3