Y

Yunnan Wenshan Electric Power Co Ltd
SSE:600995

Watchlist Manager
Yunnan Wenshan Electric Power Co Ltd
SSE:600995
Watchlist
Price: 10.09 CNY -0.1% Market Closed
Market Cap: 32.2B CNY
Have any thoughts about
Yunnan Wenshan Electric Power Co Ltd?
Write Note

Relative Value

The Relative Value of one Yunnan Wenshan Electric Power Co Ltd stock under the Base Case scenario is 20.06 CNY. Compared to the current market price of 10.09 CNY, Yunnan Wenshan Electric Power Co Ltd is Undervalued by 50%.

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.

Relative Value
Base Case
20.06 CNY
Undervaluation 50%
Relative Value
Price
Y
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
36
vs Industry
13
Median 3Y
5.1
Median 5Y
4.4
Industry
1.7
Forward
4.5
vs History
53
vs Industry
18
Median 3Y
26.7
Median 5Y
26.7
Industry
15
Forward
22.8
vs History
74
vs Industry
33
Median 3Y
8.9
Median 5Y
9.8
Industry
7.1
vs History
38
vs Industry
28
Median 3Y
15.2
Median 5Y
14.8
Industry
13.9
vs History
60
vs Industry
42
Median 3Y
1.5
Median 5Y
1.5
Industry
1.4
vs History
26
vs Industry
13
Median 3Y
7.1
Median 5Y
5.6
Industry
2.9
Forward
6.8
vs History
31
vs Industry
17
Median 3Y
16.2
Median 5Y
15.1
Industry
7.9
vs History
44
vs Industry
16
Median 3Y
19.8
Median 5Y
19.8
Industry
10.6
Forward
9
vs History
44
vs Industry
28
Median 3Y
19.8
Median 5Y
19.8
Industry
15.1
Forward
18.9
vs History
41
vs Industry
36
Median 3Y
12.2
Median 5Y
11.9
Industry
10.9
vs History
vs Industry
Median 3Y
-12.8
Median 5Y
-12.5
Industry
16.6
vs History
77
vs Industry
32
Median 3Y
1.1
Median 5Y
1.3
Industry
0.9

Multiples Across Competitors

Competitors Multiples
Yunnan Wenshan Electric Power Co 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
CN
Yunnan Wenshan Electric Power Co Ltd
SSE:600995
32.2B CNY 5 26.5 20.1 20.1
US
Nextera Energy Inc
NYSE:NEE
153.2B USD 6.1 27.8 17.4 31.5
ES
Iberdrola SA
MAD:IBE
97.4B EUR 2.2 20 8.8 16.4
US
Southern Co
NYSE:SO
101.8B USD 3.7 22.1 12.7 22.1
US
Constellation Energy Corp
NASDAQ:CEG
100.4B USD 4.2 33.7 16 26.5
IT
Enel SpA
MIL:ENEL
81.1B EUR 0.7 7.5 4.7 6.4
US
Duke Energy Corp
NYSE:DUK
91.3B USD 3 19.6 11.6 20.8
US
American Electric Power Company Inc
NASDAQ:AEP
56.3B USD 2.8 20.4 12.5 22.2
FR
Electricite de France SA
PAR:EDF
46.6B EUR 0.3 -2.5 -5.4 -3.2
US
Exelon Corp
NASDAQ:EXC
43.9B USD 1.9 16.2 10.7 19
US
Xcel Energy Inc
NASDAQ:XEL
39.6B USD 2.9 20.5 12.9 28.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
Y
Yunnan Wenshan Electric Power Co Ltd
SSE:600995
Average EV/EBITDA: 12.7
20.1
47%
0.4
US
Nextera Energy Inc
NYSE:NEE
17.4
19%
0.9
ES
Iberdrola SA
MAD:IBE
8.8
0%
N/A
US
Southern Co
NYSE:SO
12.7
7%
1.8
US
Constellation Energy Corp
NASDAQ:CEG
16
-4%
N/A
IT
Enel SpA
MIL:ENEL
4.7
7%
0.7
US
Duke Energy Corp
NYSE:DUK
11.6
7%
1.7
US
American Electric Power Company Inc
NASDAQ:AEP
12.5
11%
1.1
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -5.4 N/A N/A
US
Exelon Corp
NASDAQ:EXC
10.7
10%
1.1
US
Xcel Energy Inc
NASDAQ:XEL
12.9
14%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
Y
Yunnan Wenshan Electric Power Co Ltd
SSE:600995
Average EV/EBIT: 21.4
20.1
12%
1.7
US
Nextera Energy Inc
NYSE:NEE
31.5
24%
1.3
ES
Iberdrola SA
MAD:IBE
16.4
2%
8.2
US
Southern Co
NYSE:SO
22.1
8%
2.8
US
Constellation Energy Corp
NASDAQ:CEG
26.5
2%
13.3
IT
Enel SpA
MIL:ENEL
6.4
7%
0.9
US
Duke Energy Corp
NYSE:DUK
20.8
9%
2.3
US
American Electric Power Company Inc
NASDAQ:AEP
22.2
13%
1.7
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -3.2 N/A N/A
US
Exelon Corp
NASDAQ:EXC
19
11%
1.7
US
Xcel Energy Inc
NASDAQ:XEL
28.8
21%
1.4