DORL Relative Valuation - Doral Group Renewable Energy Resources Ltd

Watchlist Manager

Watchlist

Price: 4 650 ILS -3.1%

Market Cap: ₪8.4B

Relative Value

The Relative Value of one DORL stock under the Base Case scenario is hidden ILS. Compared to the current market price of 4 650 ILS, Doral Group Renewable Energy Resources Ltd 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.

What is Relative Valuation?

How is Relative Value calculated?

DORL Relative Value

Show

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
IL	D	Doral Group Renewable Energy Resources Ltd TASE:DORL	8.4B ILS	18.4	-24.1	-1 367	-123.7
CN		China Yangtze Power Co Ltd SSE:600900	647.2B CNY	7.7	19.8	19.2	19.2
ID	B	Barito Renewables Energy PT Tbk IDX:BREN	1 077T IDR	104.9	450.8	149.2	149.2
CN		Huaneng Lancang River Hydropower Inc SSE:600025	164.7B CNY	6.3	19.9	20.3	20.3
CN		China Longyuan Power Group Corp Ltd HKEX:916	149.7B HKD	4.1	24.9	23	23
IN		Adani Green Energy Ltd NSE:ADANIGREEN	1.6T INR	12.9	107.3	23	32.5
CN		China Three Gorges Renewables Group Co Ltd SSE:600905	117.5B CNY	4	22	33.2	33.2
ES	E	EDP Renovaveis SA ELI:EDPR	13.7B EUR	3.5	-22.2	55.1	55.1
RO		Societatea de Producere a Energiei Electrice in Hidrocentrale Hidroelectrica SA F:E28	12.1B EUR	7.5	20.5	13.9	17.7
CN		Sichuan Chuantou Energy Co Ltd SSE:600674	68.6B CNY	41.3	15.9	163.8	163.8
NZ		Meridian Energy Ltd NZX:MEL	14.9B NZD	3.1	-33	21.3	21.3

				Revenue Growth	P/S to Growth
IL	D	Doral Group Renewable Energy Resources Ltd TASE:DORL	Average P/S: 19.4 18.4	N/A	N/A
CN		China Yangtze Power Co Ltd SSE:600900	7.7	2%	3.9
ID	B	Barito Renewables Energy PT Tbk IDX:BREN	104.9	N/A	N/A
CN		Huaneng Lancang River Hydropower Inc SSE:600025	6.3	5%	1.3
CN		China Longyuan Power Group Corp Ltd HKEX:916	4.1	7%	0.6
IN		Adani Green Energy Ltd NSE:ADANIGREEN	12.9	29%	0.4
CN		China Three Gorges Renewables Group Co Ltd SSE:600905	4	9%	0.4
ES	E	EDP Renovaveis SA ELI:EDPR	3.5	7%	0.5
RO		Societatea de Producere a Energiei Electrice in Hidrocentrale Hidroelectrica SA F:E28	7.5	5%	1.5
CN		Sichuan Chuantou Energy Co Ltd SSE:600674	41.3	8%	5.2
NZ		Meridian Energy Ltd NZX:MEL	3.1	2%	1.5

				Earnings Growth	PEG
IL	D	Doral Group Renewable Energy Resources Ltd TASE:DORL	Average P/E: 85.1 Negative Multiple: -24.1	N/A	N/A
CN		China Yangtze Power Co Ltd SSE:600900	19.8	5%	4
ID	B	Barito Renewables Energy PT Tbk IDX:BREN	450.8	N/A	N/A
CN		Huaneng Lancang River Hydropower Inc SSE:600025	19.9	7%	2.8
CN		China Longyuan Power Group Corp Ltd HKEX:916	24.9	7%	3.6
IN		Adani Green Energy Ltd NSE:ADANIGREEN	107.3	51%	2.1
CN		China Three Gorges Renewables Group Co Ltd SSE:600905	22	8%	2.8
ES	E	EDP Renovaveis SA ELI:EDPR	Negative Multiple: -22.2	N/A	N/A
RO		Societatea de Producere a Energiei Electrice in Hidrocentrale Hidroelectrica SA F:E28	20.5	2%	10.2
CN		Sichuan Chuantou Energy Co Ltd SSE:600674	15.9	5%	3.2
NZ		Meridian Energy Ltd NZX:MEL	Negative Multiple: -33	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
IL	D	Doral Group Renewable Energy Resources Ltd TASE:DORL	Average EV/EBITDA: 52.2 Negative Multiple: -1 367	N/A	N/A
CN		China Yangtze Power Co Ltd SSE:600900	19.2	16%	1.2
ID	B	Barito Renewables Energy PT Tbk IDX:BREN	149.2	N/A	N/A
CN		Huaneng Lancang River Hydropower Inc SSE:600025	20.3	24%	0.8
CN		China Longyuan Power Group Corp Ltd HKEX:916	23	5%	4.6
IN		Adani Green Energy Ltd NSE:ADANIGREEN	23	31%	0.7
CN		China Three Gorges Renewables Group Co Ltd SSE:600905	33.2	36%	0.9
ES	E	EDP Renovaveis SA ELI:EDPR	55.1	62%	0.9
RO		Societatea de Producere a Energiei Electrice in Hidrocentrale Hidroelectrica SA F:E28	13.9	4%	3.5
CN		Sichuan Chuantou Energy Co Ltd SSE:600674	163.8	107%	1.5
NZ		Meridian Energy Ltd NZX:MEL	21.3	18%	1.2

				EBIT Growth	EV/EBIT to Growth
IL	D	Doral Group Renewable Energy Resources Ltd TASE:DORL	Average EV/EBIT: 53.5 Negative Multiple: -123.7	N/A	N/A
CN		China Yangtze Power Co Ltd SSE:600900	19.2	3%	6.4
ID	B	Barito Renewables Energy PT Tbk IDX:BREN	149.2	N/A	N/A
CN		Huaneng Lancang River Hydropower Inc SSE:600025	20.3	3%	6.8
CN		China Longyuan Power Group Corp Ltd HKEX:916	23	4%	5.8
IN		Adani Green Energy Ltd NSE:ADANIGREEN	32.5	31%	1
CN		China Three Gorges Renewables Group Co Ltd SSE:600905	33.2	10%	3.3
ES	E	EDP Renovaveis SA ELI:EDPR	55.1	33%	1.7
RO		Societatea de Producere a Energiei Electrice in Hidrocentrale Hidroelectrica SA F:E28	17.7	4%	4.4
CN		Sichuan Chuantou Energy Co Ltd SSE:600674	163.8	-11%	N/A
NZ		Meridian Energy Ltd NZX:MEL	21.3	0%	N/A

Doral Group Renewable Energy Resources Ltd
TASE:DORL

Relative Value

Valuation Multiples

Multiples Across Competitors

DORL Competitors Multiples
Doral Group Renewable Energy Resources Ltd Competitors

See Also

Company

Help

Tools

Stocks

Doral Group Renewable Energy Resources Ltd TASE:DORL

Relative Value

Valuation Multiples

Multiples Across Competitors

DORL Competitors Multiples Doral Group Renewable Energy Resources Ltd Competitors

See Also

Company

Help

Tools

Stocks

Doral Group Renewable Energy Resources Ltd
TASE:DORL

DORL Competitors Multiples
Doral Group Renewable Energy Resources Ltd Competitors