D2G Relative Valuation - Oersted A/S

Watchlist Manager

Watchlist

Price: 20.94 EUR 7.49%

Market Cap: €18.6B

O	Oersted A/S SWB:D2G	DK
	IWG Plc LSE:IWG	CH
	Coinbase Global Inc NASDAQ:COIN	US
M	Mint Corp XTSX:MIT	CA

Multiples-Based Value

The Multiples-Based Value of one D2G stock under the Base Case scenario is hidden EUR. Compared to the current market price of 20.94 EUR, Oersted A/S is hidden .

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?

D2G Multiples-Based Value

Unlock

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
DK	O	Oersted A/S SWB:D2G	17.3B EUR	1.9	80.3	11.5	11.5
US		Nextera Energy Inc NYSE:NEE	194B USD	7.1	28.4	18.9	35.3
ES		Iberdrola SA MAD:IBE	131B EUR	2.9	20.9	10.3	16.7
IT		Enel SpA MIL:ENEL	98.3B EUR	0.8	9.7	5.7	8
US		Southern Co NYSE:SO	107.1B USD	3.6	24.7	13	23.8
US		Duke Energy Corp NYSE:DUK	102.9B USD	3.2	21	11.4	21.6
US		Constellation Energy Corp NASDAQ:CEG	98.8B USD	3.3	36.7	18.3	33.7
US		American Electric Power Company Inc NASDAQ:AEP	71.8B USD	3.3	20	13.2	21.7
FR		Electricite de France SA PAR:EDF	46.6B EUR	0.3	-2.5	-5.4	-3.2
US		Entergy Corp NYSE:ETR	52B USD	4	29.6	13.8	24.7
US		Exelon Corp NASDAQ:EXC	50.5B USD	2.1	18.2	11.3	19.2

				Revenue Growth	P/S to Growth
DK	O	Oersted A/S SWB:D2G	Average P/S: 3 1.9	11%	0.2
US		Nextera Energy Inc NYSE:NEE	7.1	11%	0.6
ES		Iberdrola SA MAD:IBE	2.9	3%	1
IT		Enel SpA MIL:ENEL	0.8	4%	0.2
US		Southern Co NYSE:SO	3.6	7%	0.5
US		Duke Energy Corp NYSE:DUK	3.2	4%	0.8
US		Constellation Energy Corp NASDAQ:CEG	3.3	9%	0.4
US		American Electric Power Company Inc NASDAQ:AEP	3.3	6%	0.5
FR		Electricite de France SA PAR:EDF	0.3	-17%	N/A
US		Entergy Corp NYSE:ETR	4	8%	0.5
US		Exelon Corp NASDAQ:EXC	2.1	4%	0.5

				Earnings Growth	PEG
DK	O	Oersted A/S SWB:D2G	Average P/E: 28.9 80.3	73%	1.1
US		Nextera Energy Inc NYSE:NEE	28.4	13%	2.2
ES		Iberdrola SA MAD:IBE	20.9	7%	3
IT		Enel SpA MIL:ENEL	9.7	3%	3.2
US		Southern Co NYSE:SO	24.7	12%	2.1
US		Duke Energy Corp NYSE:DUK	21	7%	3
US		Constellation Energy Corp NASDAQ:CEG	36.7	38%	1
US		American Electric Power Company Inc NASDAQ:AEP	20	5%	4
FR		Electricite de France SA PAR:EDF	Negative Multiple: -2.5	N/A	N/A
US		Entergy Corp NYSE:ETR	29.6	13%	2.3
US		Exelon Corp NASDAQ:EXC	18.2	7%	2.6

				EBITDA Growth	EV/EBITDA to Growth
DK	O	Oersted A/S SWB:D2G	Average EV/EBITDA: 12.7 11.5	44%	0.3
US		Nextera Energy Inc NYSE:NEE	18.9	15%	1.3
ES		Iberdrola SA MAD:IBE	10.3	4%	2.6
IT		Enel SpA MIL:ENEL	5.7	7%	0.8
US		Southern Co NYSE:SO	13	10%	1.3
US		Duke Energy Corp NYSE:DUK	11.4	5%	2.3
US		Constellation Energy Corp NASDAQ:CEG	18.3	23%	0.8
US		American Electric Power Company Inc NASDAQ:AEP	13.2	11%	1.2
FR		Electricite de France SA PAR:EDF	Negative Multiple: -5.4	N/A	N/A
US		Entergy Corp NYSE:ETR	13.8	12%	1.1
US		Exelon Corp NASDAQ:EXC	11.3	8%	1.4

				EBIT Growth	EV/EBIT to Growth
DK	O	Oersted A/S SWB:D2G	Average EV/EBIT: 21.6 11.5	22%	0.5
US		Nextera Energy Inc NYSE:NEE	35.3	25%	1.4
ES		Iberdrola SA MAD:IBE	16.7	6%	2.8
IT		Enel SpA MIL:ENEL	8	7%	1.1
US		Southern Co NYSE:SO	23.8	14%	1.7
US		Duke Energy Corp NYSE:DUK	21.6	9%	2.4
US		Constellation Energy Corp NASDAQ:CEG	33.7	36%	0.9
US		American Electric Power Company Inc NASDAQ:AEP	21.7	12%	1.8
FR		Electricite de France SA PAR:EDF	Negative Multiple: -3.2	N/A	N/A
US		Entergy Corp NYSE:ETR	24.7	17%	1.5
US		Exelon Corp NASDAQ:EXC	19.2	8%	2.4

Oersted A/S
SWB:D2G

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

D2G Competitors Multiples
Oersted A/S Competitors

See Also

Company

Help

Tools

Stocks

Oersted A/S SWB:D2G

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

D2G Competitors Multiples Oersted A/S Competitors

See Also

Company

Help

Tools

Stocks

Oersted A/S
SWB:D2G

D2G Competitors Multiples
Oersted A/S Competitors