ARISE Relative Valuation - Arise AB

Watchlist Manager

Watchlist

Price: 44.6 SEK -0.11%

Market Cap: kr2B

A	Arise AB STO:ARISE	SE

Multiples-Based Value

The Multiples-Based Value for Arise AB (ARISE) under the Base Case is 36.6 SEK. Compared with the current market price of 44.6 SEK, the stock appears Overvalued by 18%.

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?

ARISE Multiples-Based Value

Base Case

Overvaluation 18%

Multiples-Based Value

Price kr44.6

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
SE	A	Arise AB STO:ARISE	1.8B SEK	3.7	72.8	32.1	32.1
CN		China Yangtze Power Co Ltd SSE:600900	664.1B CNY	7.9	20.4	19.7	19.7
ID	B	Barito Renewables Energy PT Tbk IDX:BREN	695.7T IDR	67.5	290.1	97.4	97.4
CN		Huaneng Lancang River Hydropower Inc SSE:600025	181.8B CNY	7	22	21.6	21.6
CN		China Longyuan Power Group Corp Ltd HKEX:916	161.8B HKD	4.4	26.6	23.8	23.8
CN		China Three Gorges Renewables Group Co Ltd SSE:600905	125.5B CNY	4.3	23.5	34	34
ES	E	EDP Renovaveis SA ELI:EDPR	14.3B EUR	3.8	-24.1	56.6	56.6
RO		Societatea de Producere a Energiei Electrice in Hidrocentrale Hidroelectrica SA F:E28	13B EUR	8	21.8	14.9	18.9
IN		Adani Green Energy Ltd NSE:ADANIGREEN	1.3T INR	10.7	89.4	20.3	28.7
CN		Sichuan Chuantou Energy Co Ltd SSE:600674	73.7B 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
SE	A	Arise AB STO:ARISE	Average P/S: 14.8 3.7	22%	0.2
CN		China Yangtze Power Co Ltd SSE:600900	7.9	2%	4
ID	B	Barito Renewables Energy PT Tbk IDX:BREN	67.5	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	8	5%	1.6
IN		Adani Green Energy Ltd NSE:ADANIGREEN	10.7	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
SE	A	Arise AB STO:ARISE	Average P/E: 64.9 72.8	27%	2.7
CN		China Yangtze Power Co Ltd SSE:600900	20.4	5%	4.1
ID	B	Barito Renewables Energy PT Tbk IDX:BREN	290.1	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	21.8	2%	10.9
IN		Adani Green Energy Ltd NSE:ADANIGREEN	89.4	49%	1.8
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
SE	A	Arise AB STO:ARISE	Average EV/EBITDA: 45.8 32.1	52%	0.6
CN		China Yangtze Power Co Ltd SSE:600900	19.7	16%	1.2
ID	B	Barito Renewables Energy PT Tbk IDX:BREN	97.4	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	14.9	4%	3.7
IN		Adani Green Energy Ltd NSE:ADANIGREEN	20.3	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
SE	A	Arise AB STO:ARISE	Average EV/EBIT: 49 32.1	42%	0.8
CN		China Yangtze Power Co Ltd SSE:600900	19.7	4%	4.9
ID	B	Barito Renewables Energy PT Tbk IDX:BREN	97.4	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	18.9	4%	4.7
IN		Adani Green Energy Ltd NSE:ADANIGREEN	28.7	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

Arise AB
STO:ARISE

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

ARISE Competitors Multiples
Arise AB Competitors

See Also

Company

Help

Tools

Stocks

Arise AB STO:ARISE

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

ARISE Competitors Multiples Arise AB Competitors

See Also

Company

Help

Tools

Stocks

Arise AB
STO:ARISE

ARISE Competitors Multiples
Arise AB Competitors