RWE AG
OTC:RWNFF

Watchlist Manager
RWE AG Logo
RWE AG
OTC:RWNFF
Watchlist
Price: 54.12 USD 2.5% Market Closed
Market Cap: 40.3B USD

Relative Value

The Relative Value of one RWNFF stock under the Base Case scenario is 48.4 USD. Compared to the current market price of 54.12 USD, RWE AG is Overvalued by 11%.

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.

RWNFF Relative Value
Base Case
48.4 USD
Overvaluation 11%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
3
vs Industry
59
Median 3Y
0.9
Median 5Y
1
Industry
1.7
Forward
1.5
vs History
30
vs Industry
57
Median 3Y
10.1
Median 5Y
13.2
Industry
15.2
Forward
20.5
vs History
38
vs Industry
33
Median 3Y
6.9
Median 5Y
5.3
Industry
7.4
vs History
vs Industry
23
Median 3Y
-2.4
Median 5Y
3.2
Industry
14.6
vs History
34
vs Industry
70
Median 3Y
0.8
Median 5Y
0.9
Industry
1.4
vs History
0
vs Industry
69
Median 3Y
1.1
Median 5Y
1
Industry
2.9
Forward
1.8
vs History
9
vs Industry
75
Median 3Y
3.1
Median 5Y
3.2
Industry
7.9
vs History
4
vs Industry
76
Median 3Y
3.5
Median 5Y
3.5
Industry
10.7
Forward
8.4
vs History
4
vs Industry
74
Median 3Y
5
Median 5Y
6.5
Industry
15.3
Forward
15.4
vs History
26
vs Industry
44
Median 3Y
6.7
Median 5Y
5.8
Industry
11.3
vs History
vs Industry
19
Median 3Y
-5.1
Median 5Y
2.2
Industry
17
vs History
0
vs Industry
88
Median 3Y
0.3
Median 5Y
0.3
Industry
0.9

Multiples Across Competitors

RWNFF Competitors Multiples
RWE AG Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
DE
RWE AG
OTC:RWNFF
34.1B USD 1.6 15 7.3 18.1
UK
National Grid PLC
LSE:NG
56.9B GBP 3.3 19.8 12.4 18.4
FR
Engie SA
PAR:ENGI
55.6B EUR 0.7 11.3 5.6 8.5
US
Sempra Energy
NYSE:SRE
56.7B USD 4.1 26.9 15.6 28.6
US
Sempra
VSE:SREN
43.4B EUR 3.7 24.1 14.6 26.7
DE
E.ON SE
XETRA:EOAN
42.7B EUR 0.5 14.2 7.7 13.5
US
Dominion Energy Inc
NYSE:D
49.4B USD 3.1 21.6 12.9 20.3
US
Public Service Enterprise Group Inc
NYSE:PEG
39.2B USD 3.3 18.8 14.1 21.1
DE
E ON SE
MIL:EOAN
31.3B EUR 0.4 26.7 9.9 35.4
US
Consolidated Edison Inc
NYSE:ED
35.3B USD 2.1 17.4 11.8 21
US
WEC Energy Group Inc
NYSE:WEC
34B USD 3.6 20.1 13.8 22.1
P/E Multiple
Earnings Growth PEG
DE
RWE AG
OTC:RWNFF
Average P/E: 19.6
15
-24%
N/A
UK
National Grid PLC
LSE:NG
19.8
17%
1.2
FR
Engie SA
PAR:ENGI
11.3
6%
1.9
US
Sempra Energy
NYSE:SRE
26.9
9%
3
US
S
Sempra
VSE:SREN
24.1
8%
3
DE
E.ON SE
XETRA:EOAN
14.2
-9%
N/A
US
Dominion Energy Inc
NYSE:D
21.6
18%
1.2
US
Public Service Enterprise Group Inc
NYSE:PEG
18.8
10%
1.9
DE
E ON SE
MIL:EOAN
26.7
77%
0.3
US
Consolidated Edison Inc
NYSE:ED
17.4
9%
1.9
US
WEC Energy Group Inc
NYSE:WEC
20.1
9%
2.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DE
RWE AG
OTC:RWNFF
Average EV/EBITDA: 11.4
7.3
-7%
N/A
UK
National Grid PLC
LSE:NG
12.4
12%
1
FR
Engie SA
PAR:ENGI
5.6
0%
N/A
US
Sempra Energy
NYSE:SRE
15.6
6%
2.6
US
S
Sempra
VSE:SREN
14.6
6%
2.4
DE
E.ON SE
XETRA:EOAN
7.7
-8%
N/A
US
Dominion Energy Inc
NYSE:D
12.9
13%
1
US
Public Service Enterprise Group Inc
NYSE:PEG
14.1
14%
1
DE
E ON SE
MIL:EOAN
9.9
-23%
N/A
US
Consolidated Edison Inc
NYSE:ED
11.8
13%
0.9
US
WEC Energy Group Inc
NYSE:WEC
13.8
13%
1.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DE
RWE AG
OTC:RWNFF
Average EV/EBIT: 21.2
18.1
-9%
N/A
UK
National Grid PLC
LSE:NG
18.4
14%
1.3
FR
Engie SA
PAR:ENGI
8.5
2%
4.3
US
Sempra Energy
NYSE:SRE
28.6
8%
3.6
US
S
Sempra
VSE:SREN
26.7
8%
3.3
DE
E.ON SE
XETRA:EOAN
13.5
-11%
N/A
US
Dominion Energy Inc
NYSE:D
20.3
17%
1.2
US
Public Service Enterprise Group Inc
NYSE:PEG
21.1
18%
1.2
DE
E ON SE
MIL:EOAN
35.4
-30%
N/A
US
Consolidated Edison Inc
NYSE:ED
21
14%
1.5
US
WEC Energy Group Inc
NYSE:WEC
22.1
15%
1.5