O

Oersted A/S
SWB:D2G

Watchlist Manager
Oersted A/S
SWB:D2G
Watchlist
Price: 19.8 EUR 1.69% Market Closed
Market Cap: €17.5B

Relative Value

The Relative Value of one D2G stock under the Base Case scenario is hidden EUR. Compared to the current market price of 19.8 EUR, Oersted A/S 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.

D2G Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

D2G Competitors Multiples
Oersted A/S Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
DK
Oersted A/S
SWB:D2G
17.5B EUR 1.8 -145.3 15.8 15.8
US
Nextera Energy Inc
NYSE:NEE
194.8B USD 7.1 28.5 19 35.5
ES
Iberdrola SA
MAD:IBE
128.2B EUR 2.8 23.7 10.3 19
IT
Enel SpA
MIL:ENEL
94.8B EUR 0.8 9.5 5.5 7.7
US
Southern Co
NYSE:SO
104.2B USD 3.6 23.4 12.5 22.3
US
Duke Energy Corp
NYSE:DUK
99.3B USD 3.1 20.1 11.3 21.1
US
Constellation Energy Corp
NASDAQ:CEG
90.1B USD 3.6 32.9 19.6 27.5
US
American Electric Power Company Inc
NASDAQ:AEP
69.3B USD 3.3 18.9 12.9 21.4
FR
Electricite de France SA
PAR:EDF
46.6B EUR 0.3 -2.5 -5.4 -3.2
US
Exelon Corp
NASDAQ:EXC
48.9B USD 2 17.3 10.9 18.8
US
Xcel Energy Inc
NASDAQ:XEL
48.2B USD 3.3 23.8 13.8 28.4
P/E Multiple
Earnings Growth PEG
DK
O
Oersted A/S
SWB:D2G
Average P/E: 22
Negative Multiple: -145.3
N/A N/A
US
Nextera Energy Inc
NYSE:NEE
28.5
13%
2.2
ES
Iberdrola SA
MAD:IBE
23.7
8%
3
IT
Enel SpA
MIL:ENEL
9.5
3%
3.2
US
Southern Co
NYSE:SO
23.4
8%
2.9
US
Duke Energy Corp
NYSE:DUK
20.1
9%
2.2
US
Constellation Energy Corp
NASDAQ:CEG
32.9
3%
11
US
American Electric Power Company Inc
NASDAQ:AEP
18.9
7%
2.7
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -2.5 N/A N/A
US
Exelon Corp
NASDAQ:EXC
17.3
8%
2.2
US
Xcel Energy Inc
NASDAQ:XEL
23.8
13%
1.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DK
O
Oersted A/S
SWB:D2G
Average EV/EBITDA: 13.2
15.8
33%
0.5
US
Nextera Energy Inc
NYSE:NEE
19
14%
1.4
ES
Iberdrola SA
MAD:IBE
10.3
-2%
N/A
IT
Enel SpA
MIL:ENEL
5.5
7%
0.8
US
Southern Co
NYSE:SO
12.5
8%
1.6
US
Duke Energy Corp
NYSE:DUK
11.3
8%
1.4
US
Constellation Energy Corp
NASDAQ:CEG
19.6
7%
2.8
US
American Electric Power Company Inc
NASDAQ:AEP
12.9
12%
1.1
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -5.4 N/A N/A
US
Exelon Corp
NASDAQ:EXC
10.9
9%
1.2
US
Xcel Energy Inc
NASDAQ:XEL
13.8
13%
1.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DK
O
Oersted A/S
SWB:D2G
Average EV/EBIT: 21.7
15.8
12%
1.3
US
Nextera Energy Inc
NYSE:NEE
35.5
19%
1.9
ES
Iberdrola SA
MAD:IBE
19
0%
N/A
IT
Enel SpA
MIL:ENEL
7.7
7%
1.1
US
Southern Co
NYSE:SO
22.3
11%
2
US
Duke Energy Corp
NYSE:DUK
21.1
9%
2.3
US
Constellation Energy Corp
NASDAQ:CEG
27.5
13%
2.1
US
American Electric Power Company Inc
NASDAQ:AEP
21.4
14%
1.5
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -3.2 N/A N/A
US
Exelon Corp
NASDAQ:EXC
18.8
10%
1.9
US
Xcel Energy Inc
NASDAQ:XEL
28.4
17%
1.7