Sembcorp Industries Ltd
OTC:SCRPF

Watchlist Manager
Sembcorp Industries Ltd Logo
Sembcorp Industries Ltd
OTC:SCRPF
Watchlist
Price: 4.675 USD Market Closed
Market Cap: $8.5B

Relative Value

The Relative Value of one SCRPF stock under the Base Case scenario is 6.964 USD. Compared to the current market price of 4.675 USD, Sembcorp Industries Ltd is Undervalued by 33%.

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.

SCRPF Relative Value
Base Case
6.964 USD
Undervaluation 33%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

SCRPF Competitors Multiples
Sembcorp Industries Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
SG
Sembcorp Industries Ltd
OTC:SCRPF
10.8B USD 1.8 10.7 12.1 17.1
UK
National Grid PLC
LSE:NG
61.2B GBP 3.5 21.3 12.9 19.2
FR
Engie SA
PAR:ENGI
60.4B EUR 0.8 12.3 5.9 9
US
Sempra Energy
NYSE:SRE
56.6B USD 4.1 26.8 15.6 28.6
DE
E.ON SE
XETRA:EOAN
46.7B EUR 0.6 15.5 8.1 14.2
US
Dominion Energy Inc
NYSE:D
51.9B USD 3.3 22.6 13.2 20.7
US
Sempra
VSE:SREN
43.4B EUR 3.7 24.2 17.2 31.5
DE
RWE AG
XETRA:RWE
38.9B EUR 1.8 17 8.2 20.2
US
Public Service Enterprise Group Inc
NYSE:PEG
40.5B USD 3.5 19.5 14.4 21.5
US
Consolidated Edison Inc
NYSE:ED
38B USD 2.3 18.7 12.3 21.9
DE
E ON SE
MIL:EOAN
31.3B EUR 0.4 26.7 9.9 35.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SG
Sembcorp Industries Ltd
OTC:SCRPF
Average EV/EBITDA: 11.8
12.1
9%
1.3
UK
National Grid PLC
LSE:NG
12.9
12%
1.1
FR
Engie SA
PAR:ENGI
5.9
0%
N/A
US
Sempra Energy
NYSE:SRE
15.6
6%
2.6
DE
E.ON SE
XETRA:EOAN
8.1
-8%
N/A
US
Dominion Energy Inc
NYSE:D
13.2
13%
1
US
S
Sempra
VSE:SREN
17.2
6%
2.9
DE
RWE AG
XETRA:RWE
8.2
-7%
N/A
US
Public Service Enterprise Group Inc
NYSE:PEG
14.4
14%
1
US
Consolidated Edison Inc
NYSE:ED
12.3
11%
1.1
DE
E ON SE
MIL:EOAN
9.9
-23%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SG
Sembcorp Industries Ltd
OTC:SCRPF
Average EV/EBIT: 21.8
17.1
8%
2.1
UK
National Grid PLC
LSE:NG
19.2
14%
1.4
FR
Engie SA
PAR:ENGI
9
2%
4.5
US
Sempra Energy
NYSE:SRE
28.6
8%
3.6
DE
E.ON SE
XETRA:EOAN
14.2
-11%
N/A
US
Dominion Energy Inc
NYSE:D
20.7
16%
1.3
US
S
Sempra
VSE:SREN
31.5
8%
3.9
DE
RWE AG
XETRA:RWE
20.2
-9%
N/A
US
Public Service Enterprise Group Inc
NYSE:PEG
21.5
18%
1.2
US
Consolidated Edison Inc
NYSE:ED
21.9
14%
1.6
DE
E ON SE
MIL:EOAN
35.4
-30%
N/A