EGCO Relative Valuation - Electricity Generating PCL

Watchlist Manager

Watchlist

Price: 119 THB -3.64% Market Closed

Market Cap: ฿62.6B

Relative Value

The Relative Value of one EGCO stock under the Base Case scenario is hidden THB. Compared to the current market price of 119 THB, Electricity Generating PCL is hidden .

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.

What is Relative Valuation?

How is Relative Value calculated?

EGCO Relative Value

Show

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	Electricity Generating PCL SET:EGCO	62.6B THB	1.6	8.6	14.5	21.7
US		Vistra Corp NYSE:VST	54.4B USD	3.2	57.1	14.2	34.2
SA		ACWA Power Co SAU:2082	184.5B SAR	25.9	103.5	73.8	94.7
IN		NTPC Ltd NSE:NTPC	3.7T INR	2	15.2	10	15.2
CN		CGN Power Co Ltd SZSE:003816	206.5B CNY	2.5	22	17.1	17.1
IN		Adani Power Ltd NSE:ADANIPOWER	2.7T INR	4.9	23.2	14.6	18.9
TH	G	Gulf Energy Development PCL SET:GULF	859B THB	7.1	40.2	45.5	54.5
CN		China National Nuclear Power Co Ltd SSE:601985	178.3B CNY	2.2	20.7	20.6	20.6
DE		Uniper SE XETRA:UN0	14B EUR	0.2	-43.5	3.3	9.5
CN		SDIC Power Holdings Co Ltd SSE:600886	108B CNY	2	16.5	12.9	12.9
US		Talen Energy Corp NASDAQ:TLN	15.7B USD	6.1	-71.7	62.8	-751.6

				Revenue Growth	P/S to Growth
TH	E	Electricity Generating PCL SET:EGCO	Average P/S: 5.2 1.6	-11%	N/A
US		Vistra Corp NYSE:VST	3.2	13%	0.2
SA		ACWA Power Co SAU:2082	25.9	27%	1
IN		NTPC Ltd NSE:NTPC	2	7%	0.3
CN		CGN Power Co Ltd SZSE:003816	2.5	4%	0.6
IN		Adani Power Ltd NSE:ADANIPOWER	4.9	11%	0.4
TH	G	Gulf Energy Development PCL SET:GULF	7.1	N/A	N/A
CN		China National Nuclear Power Co Ltd SSE:601985	2.2	9%	0.2
DE		Uniper SE XETRA:UN0	0.2	3%	0.1
CN		SDIC Power Holdings Co Ltd SSE:600886	2	2%	1
US		Talen Energy Corp NASDAQ:TLN	6.1	20%	0.3

				Earnings Growth	PEG
TH	E	Electricity Generating PCL SET:EGCO	Average P/E: 34.1 8.6	N/A	N/A
US		Vistra Corp NYSE:VST	57.1	15%	3.8
SA		ACWA Power Co SAU:2082	103.5	22%	4.7
IN		NTPC Ltd NSE:NTPC	15.2	6%	2.5
CN		CGN Power Co Ltd SZSE:003816	22	2%	11
IN		Adani Power Ltd NSE:ADANIPOWER	23.2	8%	2.9
TH	G	Gulf Energy Development PCL SET:GULF	40.2	N/A	N/A
CN		China National Nuclear Power Co Ltd SSE:601985	20.7	7%	3
DE		Uniper SE XETRA:UN0	Negative Multiple: -43.5	25%	N/A
CN		SDIC Power Holdings Co Ltd SSE:600886	16.5	8%	2.1
US		Talen Energy Corp NASDAQ:TLN	Negative Multiple: -71.7	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
TH	E	Electricity Generating PCL SET:EGCO	Average EV/EBITDA: 26.3 14.5	-13%	N/A
US		Vistra Corp NYSE:VST	14.2	6%	2.4
SA		ACWA Power Co SAU:2082	73.8	51%	1.4
IN		NTPC Ltd NSE:NTPC	10	9%	1.1
CN		CGN Power Co Ltd SZSE:003816	17.1	21%	0.8
IN		Adani Power Ltd NSE:ADANIPOWER	14.6	12%	1.2
TH	G	Gulf Energy Development PCL SET:GULF	45.5	11%	4.1
CN		China National Nuclear Power Co Ltd SSE:601985	20.6	29%	0.7
DE		Uniper SE XETRA:UN0	3.3	-30%	N/A
CN		SDIC Power Holdings Co Ltd SSE:600886	12.9	28%	0.5
US		Talen Energy Corp NASDAQ:TLN	62.8	94%	0.7

				EBIT Growth	EV/EBIT to Growth
TH	E	Electricity Generating PCL SET:EGCO	Average EV/EBIT: 29.9 21.7	-21%	N/A
US		Vistra Corp NYSE:VST	34.2	12%	2.9
SA		ACWA Power Co SAU:2082	94.7	58%	1.6
IN		NTPC Ltd NSE:NTPC	15.2	9%	1.7
CN		CGN Power Co Ltd SZSE:003816	17.1	1%	17.1
IN		Adani Power Ltd NSE:ADANIPOWER	18.9	12%	1.6
TH	G	Gulf Energy Development PCL SET:GULF	54.5	10%	5.4
CN		China National Nuclear Power Co Ltd SSE:601985	20.6	7%	2.9
DE		Uniper SE XETRA:UN0	9.5	-33%	N/A
CN		SDIC Power Holdings Co Ltd SSE:600886	12.9	1%	12.9
US		Talen Energy Corp NASDAQ:TLN	Negative Multiple: -751.6	N/A	N/A

Electricity Generating PCL
SET:EGCO

Relative Value

Valuation Multiples

Multiples Across Competitors

EGCO Competitors Multiples
Electricity Generating PCL Competitors

See Also

Company

Help

Tools

Stocks

Electricity Generating PCL SET:EGCO

Relative Value

Valuation Multiples

Multiples Across Competitors

EGCO Competitors Multiples Electricity Generating PCL Competitors

See Also

Company

Help

Tools

Stocks

Electricity Generating PCL
SET:EGCO

EGCO Competitors Multiples
Electricity Generating PCL Competitors