CKP Relative Valuation - CK Power PCL

Watchlist Manager

Watchlist

Price: 2.28 THB -0.87% Market Closed

Market Cap: ฿18.5B

C	CK Power PCL SET:CKP	TH
	Taylor Devices Inc NASDAQ:TAYD	US
J	Josef Manner & Comp AG VSE:MAN	AT

Multiples-Based Value

The Multiples-Based Value of one CKP stock under the Base Case scenario is 4.86 THB. Compared to the current market price of 2.28 THB, CK Power PCL is Undervalued by 53%.

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?

CKP Multiples-Based Value

Base Case

Undervaluation 53%

Multiples-Based Value

Price ฿2.28

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
TH	C	CK Power PCL SET:CKP	18.5B THB	1.8	6.7	8.2	15.4
CN		China Yangtze Power Co Ltd SSE:600900	666.8B CNY	7.9	20.4	19.7	19.7
ID	B	Barito Renewables Energy PT Tbk IDX:BREN	742.5T IDR	71.1	305.5	102.3	102.3
CN		Huaneng Lancang River Hydropower Inc SSE:600025	182.9B CNY	7	22	21.6	21.6
CN		China Longyuan Power Group Corp Ltd HKEX:916	167.2B HKD	4.4	26.6	23.8	23.8
CN		China Three Gorges Renewables Group Co Ltd SSE:600905	126.9B CNY	4.3	23.5	34	34
ES	E	EDP Renovaveis SA ELI:EDPR	13.8B EUR	3.8	-24.1	56.6	56.6
RO		Societatea de Producere a Energiei Electrice in Hidrocentrale Hidroelectrica SA F:E28	12.9B EUR	7.9	21.7	14.8	18.8
IN		Adani Green Energy Ltd NSE:ADANIGREEN	1.4T INR	10.9	90.8	20.5	29
CN		Sichuan Chuantou Energy Co Ltd SSE:600674	75.1B CNY	44.3	17.1	173.8	173.8
BM		Brookfield Renewable Partners LP TSX:BEP.UN	13.5B CAD	1.6	-139.5	10.1	32.4

				Revenue Growth	P/S to Growth
TH	C	CK Power PCL SET:CKP	Average P/S: 15 1.8	2%	0.9
CN		China Yangtze Power Co Ltd SSE:600900	7.9	2%	4
ID	B	Barito Renewables Energy PT Tbk IDX:BREN	71.1	N/A	N/A
CN		Huaneng Lancang River Hydropower Inc SSE:600025	7	5%	1.4
CN		China Longyuan Power Group Corp Ltd HKEX:916	4.4	6%	0.7
CN		China Three Gorges Renewables Group Co Ltd SSE:600905	4.3	9%	0.5
ES	E	EDP Renovaveis SA ELI:EDPR	3.8	7%	0.5
RO		Societatea de Producere a Energiei Electrice in Hidrocentrale Hidroelectrica SA F:E28	7.9	5%	1.6
IN		Adani Green Energy Ltd NSE:ADANIGREEN	10.9	27%	0.4
CN		Sichuan Chuantou Energy Co Ltd SSE:600674	44.3	8%	5.5
BM		Brookfield Renewable Partners LP TSX:BEP.UN	1.6	11%	0.1

				Earnings Growth	PEG
TH	C	CK Power PCL SET:CKP	Average P/E: 59.4 6.7	-3%	N/A
CN		China Yangtze Power Co Ltd SSE:600900	20.4	5%	4.1
ID	B	Barito Renewables Energy PT Tbk IDX:BREN	305.5	N/A	N/A
CN		Huaneng Lancang River Hydropower Inc SSE:600025	22	7%	3.1
CN		China Longyuan Power Group Corp Ltd HKEX:916	26.6	6%	4.4
CN		China Three Gorges Renewables Group Co Ltd SSE:600905	23.5	8%	2.9
ES	E	EDP Renovaveis SA ELI:EDPR	Negative Multiple: -24.1	N/A	N/A
RO		Societatea de Producere a Energiei Electrice in Hidrocentrale Hidroelectrica SA F:E28	21.7	2%	10.9
IN		Adani Green Energy Ltd NSE:ADANIGREEN	90.8	49%	1.9
CN		Sichuan Chuantou Energy Co Ltd SSE:600674	17.1	5%	3.4
BM		Brookfield Renewable Partners LP TSX:BEP.UN	Negative Multiple: -139.5	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
TH	C	CK Power PCL SET:CKP	Average EV/EBITDA: 44.1 8.2	0%	N/A
CN		China Yangtze Power Co Ltd SSE:600900	19.7	16%	1.2
ID	B	Barito Renewables Energy PT Tbk IDX:BREN	102.3	N/A	N/A
CN		Huaneng Lancang River Hydropower Inc SSE:600025	21.6	21%	1
CN		China Longyuan Power Group Corp Ltd HKEX:916	23.8	5%	4.8
CN		China Three Gorges Renewables Group Co Ltd SSE:600905	34	36%	0.9
ES	E	EDP Renovaveis SA ELI:EDPR	56.6	62%	0.9
RO		Societatea de Producere a Energiei Electrice in Hidrocentrale Hidroelectrica SA F:E28	14.8	4%	3.7
IN		Adani Green Energy Ltd NSE:ADANIGREEN	20.5	30%	0.7
CN		Sichuan Chuantou Energy Co Ltd SSE:600674	173.8	107%	1.6
BM		Brookfield Renewable Partners LP TSX:BEP.UN	10.1	5%	2

				EBIT Growth	EV/EBIT to Growth
TH	C	CK Power PCL SET:CKP	Average EV/EBIT: 47.9 15.4	4%	3.8
CN		China Yangtze Power Co Ltd SSE:600900	19.7	4%	4.9
ID	B	Barito Renewables Energy PT Tbk IDX:BREN	102.3	N/A	N/A
CN		Huaneng Lancang River Hydropower Inc SSE:600025	21.6	3%	7.2
CN		China Longyuan Power Group Corp Ltd HKEX:916	23.8	3%	7.9
CN		China Three Gorges Renewables Group Co Ltd SSE:600905	34	3%	11.3
ES	E	EDP Renovaveis SA ELI:EDPR	56.6	33%	1.7
RO		Societatea de Producere a Energiei Electrice in Hidrocentrale Hidroelectrica SA F:E28	18.8	4%	4.7
IN		Adani Green Energy Ltd NSE:ADANIGREEN	29	33%	0.9
CN		Sichuan Chuantou Energy Co Ltd SSE:600674	173.8	-11%	N/A
BM		Brookfield Renewable Partners LP TSX:BEP.UN	32.4	41%	0.8

CK Power PCL
SET:CKP

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

CKP Competitors Multiples
CK Power PCL Competitors

See Also

Company

Help

Tools

Stocks

CK Power PCL SET:CKP

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

CKP Competitors Multiples CK Power PCL Competitors

See Also

Company

Help

Tools

Stocks

CK Power PCL
SET:CKP

CKP Competitors Multiples
CK Power PCL Competitors