EA Relative Valuation - Energy Absolute PCL

Watchlist Manager

Watchlist

Price: 2.66 THB -2.21% Market Closed

Market Cap: ฿19.8B

E	Energy Absolute PCL SET:EA	TH
M	Meta Platforms Inc F:FB2A	US

Multiples-Based Value

The Multiples-Based Value of one EA stock under the Base Case scenario is 5.92 THB. Compared to the current market price of 2.66 THB, Energy Absolute PCL is Undervalued by 55%.

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?

EA Multiples-Based Value

Base Case

Undervaluation 55%

Multiples-Based Value

Price ฿2.66

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	E	Energy Absolute PCL SET:EA	19.8B THB	1.5	-4.1	21.2	-72.1
CN		China Yangtze Power Co Ltd SSE:600900	653.3B CNY	7.8	20	19.4	19.4
ID	B	Barito Renewables Energy PT Tbk IDX:BREN	642.2T IDR	62.3	267.8	90.1	90.1
CN		Huaneng Lancang River Hydropower Inc SSE:600025	174.8B CNY	6.7	21.1	21.1	21.1
CN		China Longyuan Power Group Corp Ltd HKEX:916	152.1B HKD	4.4	28.8	21.3	21.3
CN		China Three Gorges Renewables Group Co Ltd SSE:600905	116.9B CNY	4	21.9	33.1	33.1
ES	E	EDP Renovaveis SA ELI:EDPR	15B EUR	3.9	-25.2	58.2	58.2
RO		Societatea de Producere a Energiei Electrice in Hidrocentrale Hidroelectrica SA F:E28	13.1B EUR	8	22	15	19.1
IN		Adani Green Energy Ltd NSE:ADANIGREEN	1.4T INR	11.4	95	21.2	29.9
CN		Sichuan Chuantou Energy Co Ltd SSE:600674	73.5B CNY	44.2	17.1	173.3	173.3
BM		Brookfield Renewable Partners LP TSX:BEP.UN	14.3B CAD	1.7	-147.3	10.2	32.9

				Revenue Growth	P/S to Growth
TH	E	Energy Absolute PCL SET:EA	Average P/S: 14.2 1.5	N/A	N/A
CN		China Yangtze Power Co Ltd SSE:600900	7.8	2%	3.9
ID	B	Barito Renewables Energy PT Tbk IDX:BREN	62.3	N/A	N/A
CN		Huaneng Lancang River Hydropower Inc SSE:600025	6.7	N/A	N/A
CN		China Longyuan Power Group Corp Ltd HKEX:916	4.4	8%	0.6
CN		China Three Gorges Renewables Group Co Ltd SSE:600905	4	9%	0.4
ES	E	EDP Renovaveis SA ELI:EDPR	3.9	7%	0.6
RO		Societatea de Producere a Energiei Electrice in Hidrocentrale Hidroelectrica SA F:E28	8	5%	1.6
IN		Adani Green Energy Ltd NSE:ADANIGREEN	11.4	27%	0.4
CN		Sichuan Chuantou Energy Co Ltd SSE:600674	44.2	8%	5.5
BM		Brookfield Renewable Partners LP TSX:BEP.UN	1.7	14%	0.1

				Earnings Growth	PEG
TH	E	Energy Absolute PCL SET:EA	Average P/E: 61.7 Negative Multiple: -4.1	N/A	N/A
CN		China Yangtze Power Co Ltd SSE:600900	20	5%	4
ID	B	Barito Renewables Energy PT Tbk IDX:BREN	267.8	N/A	N/A
CN		Huaneng Lancang River Hydropower Inc SSE:600025	21.1	7%	3
CN		China Longyuan Power Group Corp Ltd HKEX:916	28.8	28%	1
CN		China Three Gorges Renewables Group Co Ltd SSE:600905	21.9	8%	2.7
ES	E	EDP Renovaveis SA ELI:EDPR	Negative Multiple: -25.2	N/A	N/A
RO		Societatea de Producere a Energiei Electrice in Hidrocentrale Hidroelectrica SA F:E28	22	2%	11
IN		Adani Green Energy Ltd NSE:ADANIGREEN	95	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: -147.3	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
TH	E	Energy Absolute PCL SET:EA	Average EV/EBITDA: 44 21.2	N/A	N/A
CN		China Yangtze Power Co Ltd SSE:600900	19.4	16%	1.2
ID	B	Barito Renewables Energy PT Tbk IDX:BREN	90.1	N/A	N/A
CN		Huaneng Lancang River Hydropower Inc SSE:600025	21.1	21%	1
CN		China Longyuan Power Group Corp Ltd HKEX:916	21.3	47%	0.5
CN		China Three Gorges Renewables Group Co Ltd SSE:600905	33.1	36%	0.9
ES	E	EDP Renovaveis SA ELI:EDPR	58.2	62%	0.9
RO		Societatea de Producere a Energiei Electrice in Hidrocentrale Hidroelectrica SA F:E28	15	4%	3.8
IN		Adani Green Energy Ltd NSE:ADANIGREEN	21.2	30%	0.7
CN		Sichuan Chuantou Energy Co Ltd SSE:600674	173.3	107%	1.6
BM		Brookfield Renewable Partners LP TSX:BEP.UN	10.2	5%	2

				EBIT Growth	EV/EBIT to Growth
TH	E	Energy Absolute PCL SET:EA	Average EV/EBIT: 49.8 Negative Multiple: -72.1	N/A	N/A
CN		China Yangtze Power Co Ltd SSE:600900	19.4	4%	4.8
ID	B	Barito Renewables Energy PT Tbk IDX:BREN	90.1	N/A	N/A
CN		Huaneng Lancang River Hydropower Inc SSE:600025	21.1	N/A	N/A
CN		China Longyuan Power Group Corp Ltd HKEX:916	21.3	18%	1.2
CN		China Three Gorges Renewables Group Co Ltd SSE:600905	33.1	3%	11
ES	E	EDP Renovaveis SA ELI:EDPR	58.2	33%	1.8
RO		Societatea de Producere a Energiei Electrice in Hidrocentrale Hidroelectrica SA F:E28	19.1	4%	4.8
IN		Adani Green Energy Ltd NSE:ADANIGREEN	29.9	33%	0.9
CN		Sichuan Chuantou Energy Co Ltd SSE:600674	173.3	-11%	N/A
BM		Brookfield Renewable Partners LP TSX:BEP.UN	32.9	41%	0.8

Energy Absolute PCL
SET:EA

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

EA Competitors Multiples
Energy Absolute PCL Competitors

See Also

Company

Help

Tools

Stocks

Energy Absolute PCL SET:EA

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

EA Competitors Multiples Energy Absolute PCL Competitors

See Also

Company

Help

Tools

Stocks

Energy Absolute PCL
SET:EA

EA Competitors Multiples
Energy Absolute PCL Competitors