Huadian Power International Corp Ltd Relative Valuation - Huadian Power International Corp Ltd

Watchlist Manager

Watchlist

Price: 4.85 CNY -1.42%

Market Cap: ¥56.3B

Relative Value

The Relative Value of one Huadian Power International Corp Ltd stock under the Base Case scenario is 14.46 CNY. Compared to the current market price of 4.85 CNY, Huadian Power International Corp Ltd is Undervalued by 66%.

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?

Relative Value

Base Case

Undervaluation 66%

Relative Value

Price

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
CN		Huadian Power International Corp Ltd SSE:600027	56.3B CNY	0.5	8.5	14.5	14.5
US		Vistra Corp NYSE:VST	56.6B USD	3.3	59	14.6	35.1
SA		ACWA Power Co SAU:2082	184.5B SAR	25.9	103.5	73.8	94.7
IN		NTPC Ltd NSE:NTPC	3.6T INR	1.9	15.1	10	15.1
IN		Adani Power Ltd NSE:ADANIPOWER	2.8T INR	5.1	24.3	15.2	19.7
TH	G	Gulf Energy Development PCL SET:GULF	900.1B THB	7.4	42.1	46	56.5
CN		CGN Power Co Ltd SZSE:003816	193.4B CNY	2.3	20.6	16.5	16.5
CN		China National Nuclear Power Co Ltd SSE:601985	175.2B CNY	2.1	20.4	20.4	20.4
US		Talen Energy Corp NASDAQ:TLN	16.7B USD	7.2	73.7	30.7	78.1
DE		Uniper SE XETRA:UN0	14.5B EUR	0.2	-45.3	3.5	10.3
CN		SDIC Power Holdings Co Ltd SSE:600886	103.5B CNY	1.9	15.8	12.6	12.6

				Revenue Growth	P/S to Growth
CN		Huadian Power International Corp Ltd SSE:600027	Average P/S: 5.3 0.5	2%	0.2
US		Vistra Corp NYSE:VST	3.3	13%	0.3
SA		ACWA Power Co SAU:2082	25.9	27%	1
IN		NTPC Ltd NSE:NTPC	1.9	7%	0.3
IN		Adani Power Ltd NSE:ADANIPOWER	5.1	11%	0.5
TH	G	Gulf Energy Development PCL SET:GULF	7.4	5%	1.5
CN		CGN Power Co Ltd SZSE:003816	2.3	4%	0.6
CN		China National Nuclear Power Co Ltd SSE:601985	2.1	9%	0.2
US		Talen Energy Corp NASDAQ:TLN	7.2	31%	0.2
DE		Uniper SE XETRA:UN0	0.2	3%	0.1
CN		SDIC Power Holdings Co Ltd SSE:600886	1.9	2%	1

				Earnings Growth	PEG
CN		Huadian Power International Corp Ltd SSE:600027	Average P/E: 38.3 8.5	19%	0.4
US		Vistra Corp NYSE:VST	59	15%	3.9
SA		ACWA Power Co SAU:2082	103.5	22%	4.7
IN		NTPC Ltd NSE:NTPC	15.1	6%	2.5
IN		Adani Power Ltd NSE:ADANIPOWER	24.3	8%	3
TH	G	Gulf Energy Development PCL SET:GULF	42.1	16%	2.6
CN		CGN Power Co Ltd SZSE:003816	20.6	2%	10.3
CN		China National Nuclear Power Co Ltd SSE:601985	20.4	7%	2.9
US		Talen Energy Corp NASDAQ:TLN	73.7	8%	9.2
DE		Uniper SE XETRA:UN0	Negative Multiple: -45.3	25%	N/A
CN		SDIC Power Holdings Co Ltd SSE:600886	15.8	8%	2

				EBITDA Growth	EV/EBITDA to Growth
CN		Huadian Power International Corp Ltd SSE:600027	Average EV/EBITDA: 23.4 14.5	47%	0.3
US		Vistra Corp NYSE:VST	14.6	6%	2.4
SA		ACWA Power Co SAU:2082	73.8	51%	1.4
IN		NTPC Ltd NSE:NTPC	10	9%	1.1
IN		Adani Power Ltd NSE:ADANIPOWER	15.2	13%	1.2
TH	G	Gulf Energy Development PCL SET:GULF	46	12%	3.8
CN		CGN Power Co Ltd SZSE:003816	16.5	21%	0.8
CN		China National Nuclear Power Co Ltd SSE:601985	20.4	30%	0.7
US		Talen Energy Corp NASDAQ:TLN	30.7	57%	0.5
DE		Uniper SE XETRA:UN0	3.5	-29%	N/A
CN		SDIC Power Holdings Co Ltd SSE:600886	12.6	26%	0.5

				EBIT Growth	EV/EBIT to Growth
CN		Huadian Power International Corp Ltd SSE:600027	Average EV/EBIT: 34 14.5	11%	1.3
US		Vistra Corp NYSE:VST	35.1	12%	2.9
SA		ACWA Power Co SAU:2082	94.7	57%	1.7
IN		NTPC Ltd NSE:NTPC	15.1	11%	1.4
IN		Adani Power Ltd NSE:ADANIPOWER	19.7	12%	1.6
TH	G	Gulf Energy Development PCL SET:GULF	56.5	15%	3.8
CN		CGN Power Co Ltd SZSE:003816	16.5	1%	16.5
CN		China National Nuclear Power Co Ltd SSE:601985	20.4	7%	2.9
US		Talen Energy Corp NASDAQ:TLN	78.1	105%	0.7
DE		Uniper SE XETRA:UN0	10.3	-33%	N/A
CN		SDIC Power Holdings Co Ltd SSE:600886	12.6	3%	4.2

Huadian Power International Corp Ltd
SSE:600027

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples
Huadian Power International Corp Ltd Competitors

See Also

Company

Help

Tools

Stocks

Huadian Power International Corp Ltd SSE:600027

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples Huadian Power International Corp Ltd Competitors

See Also

Company

Help

Tools

Stocks

Huadian Power International Corp Ltd
SSE:600027

Competitors Multiples
Huadian Power International Corp Ltd Competitors