O

OPC Energy Ltd
TASE:OPCE

Watchlist Manager
OPC Energy Ltd
TASE:OPCE
Watchlist
Price: 7 769 ILS 4.16% Market Closed
Market Cap: 17.6B ILS

Relative Value

The Relative Value of one OPCE stock under the Base Case scenario is hidden ILS. Compared to the current market price of 7 769 ILS, OPC Energy 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.

OPCE Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
1
vs Industry
30
Median 3Y
2.6
Median 5Y
4.2
Industry
1.7
vs History
19
vs Industry
4
Median 3Y
53.1
Median 5Y
40.2
Industry
15.2
vs History
12
vs Industry
29
Median 3Y
13
Median 5Y
20.5
Industry
7.4
vs History
9
vs Industry
45
Median 3Y
5.9
Median 5Y
6
Industry
14.6
vs History
36
vs Industry
39
Median 3Y
1.5
Median 5Y
2.2
Industry
1.4
vs History
17
vs Industry
32
Median 3Y
4.1
Median 5Y
5.2
Industry
2.9
vs History
14
vs Industry
11
Median 3Y
23.7
Median 5Y
29.8
Industry
7.9
vs History
0
vs Industry
17
Median 3Y
21.1
Median 5Y
30.1
Industry
10.7
vs History
14
vs Industry
7
Median 3Y
57.8
Median 5Y
65.8
Industry
15.3
vs History
33
vs Industry
29
Median 3Y
20.1
Median 5Y
26.4
Industry
11.3
vs History
11
vs Industry
27
Median 3Y
-13.7
Median 5Y
-14.5
Industry
17
vs History
6
vs Industry
38
Median 3Y
1
Median 5Y
1.4
Industry
0.9

Multiples Across Competitors

OPCE Competitors Multiples
OPC Energy 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
IL
OPC Energy Ltd
TASE:OPCE
17.6B ILS 6.2 62.5 48.2 143.6
DE
Uniper SE
XETRA:UN01
562.9B EUR 2.1 -29.7 -142.5 -87.5
US
Vistra Corp
NYSE:VST
56B USD 3.3 58.3 14.4 34.8
SA
ACWA Power Co
SAU:2082
184.5B SAR 25.9 103.5 73.8 94.7
IN
NTPC Ltd
NSE:NTPC
3.4T INR 1.8 14.4 9.6 14.5
IN
Adani Power Ltd
NSE:ADANIPOWER
2.9T INR 5.2 23.7 15.1 19.3
CN
CGN Power Co Ltd
SZSE:003816
190.4B CNY 2.3 20.2 16.4 16.4
CN
China National Nuclear Power Co Ltd
SSE:601985
178.5B CNY 2.2 20.7 20.6 20.6
TH
Gulf Energy Development PCL
SET:GULF
623.7B THB 5.2 29.2 34.8 42.8
US
Talen Energy Corp
NASDAQ:TLN
18.1B USD 7.9 80.2 33.1 84.1
CN
SDIC Power Holdings Co Ltd
SSE:600886
105B CNY 1.9 16.1 14.2 14.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IL
O
OPC Energy Ltd
TASE:OPCE
Average EV/EBITDA: 28
48.2
N/A N/A
DE
Uniper SE
XETRA:UN01
Negative Multiple: -142.5 N/A N/A
US
Vistra Corp
NYSE:VST
14.4
5%
2.9
SA
ACWA Power Co
SAU:2082
73.8
51%
1.4
IN
NTPC Ltd
NSE:NTPC
9.6
9%
1.1
IN
Adani Power Ltd
NSE:ADANIPOWER
15.1
13%
1.2
CN
CGN Power Co Ltd
SZSE:003816
16.4
21%
0.8
CN
China National Nuclear Power Co Ltd
SSE:601985
20.6
30%
0.7
TH
G
Gulf Energy Development PCL
SET:GULF
34.8
12%
2.9
US
Talen Energy Corp
NASDAQ:TLN
33.1
55%
0.6
CN
SDIC Power Holdings Co Ltd
SSE:600886
14.2
26%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IL
O
OPC Energy Ltd
TASE:OPCE
Average EV/EBIT: 48.5
143.6
N/A N/A
DE
Uniper SE
XETRA:UN01
Negative Multiple: -87.5 N/A N/A
US
Vistra Corp
NYSE:VST
34.8
10%
3.5
SA
ACWA Power Co
SAU:2082
94.7
57%
1.7
IN
NTPC Ltd
NSE:NTPC
14.5
11%
1.3
IN
Adani Power Ltd
NSE:ADANIPOWER
19.3
12%
1.6
CN
CGN Power Co Ltd
SZSE:003816
16.4
1%
16.4
CN
China National Nuclear Power Co Ltd
SSE:601985
20.6
7%
2.9
TH
G
Gulf Energy Development PCL
SET:GULF
42.8
15%
2.9
US
Talen Energy Corp
NASDAQ:TLN
84.1
108%
0.8
CN
SDIC Power Holdings Co Ltd
SSE:600886
14.2
3%
4.7