SOLR Relative Valuation - Solaer Renewable Energies Ltd

Watchlist Manager

Watchlist

Price: 6 836 ILS 10.54% Market Closed

Market Cap: ₪963.4m

S	Solaer Renewable Energies Ltd TASE:SOLR	IL
	SK Innovation Co Ltd KRX:096770	KR
	AAK AB (publ) OTC:ARHUF	SE

Relative Value

The Relative Value of one SOLR stock under the Base Case scenario is 9 319.32 ILS. Compared to the current market price of 6 836 ILS, Solaer Renewable Energies Ltd is Undervalued by 27%.

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?

SOLR Relative Value

Base Case

Undervaluation 27%

Relative Value

Price

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	S	Solaer Renewable Energies Ltd TASE:SOLR	963.4m ILS	8.7	-18.4	-298.5	-107.8
CN		China Yangtze Power Co Ltd SSE:600900	663.1B CNY	7.9	20.3	19.6	19.6
ID	B	Barito Renewables Energy PT Tbk IDX:BREN	762.6T IDR	74	318	106.4	106.4
CN		Huaneng Lancang River Hydropower Inc SSE:600025	184.5B CNY	7.1	22.3	21.8	21.8
CN		China Longyuan Power Group Corp Ltd HKEX:916	171.1B HKD	4.6	28.1	24.5	24.5
CN		China Three Gorges Renewables Group Co Ltd SSE:600905	126.9B CNY	4.3	23.8	34.1	34.1
ES	E	EDP Renovaveis SA ELI:EDPR	13.6B EUR	3.7	-23.8	56.1	56.1
RO		Societatea de Producere a Energiei Electrice in Hidrocentrale Hidroelectrica SA F:E28	13.1B EUR	8.1	22.1	15.1	19.2
IN		Adani Green Energy Ltd NSE:ADANIGREEN	1.4T INR	11.3	94.5	21.1	29.8
CN		Sichuan Chuantou Energy Co Ltd SSE:600674	75.2B CNY	45.2	17.5	176.7	176.7
BM		Brookfield Renewable Partners LP TSX:BEP.UN	13.2B CAD	1.6	-138.7	10.1	32.3

				Revenue Growth	P/S to Growth
IL	S	Solaer Renewable Energies Ltd TASE:SOLR	Average P/S: 16 8.7	N/A	N/A
CN		China Yangtze Power Co Ltd SSE:600900	7.9	2%	4
ID	B	Barito Renewables Energy PT Tbk IDX:BREN	74	N/A	N/A
CN		Huaneng Lancang River Hydropower Inc SSE:600025	7.1	5%	1.4
CN		China Longyuan Power Group Corp Ltd HKEX:916	4.6	6%	0.8
CN		China Three Gorges Renewables Group Co Ltd SSE:600905	4.3	9%	0.5
ES	E	EDP Renovaveis SA ELI:EDPR	3.7	7%	0.5
RO		Societatea de Producere a Energiei Electrice in Hidrocentrale Hidroelectrica SA F:E28	8.1	5%	1.6
IN		Adani Green Energy Ltd NSE:ADANIGREEN	11.3	27%	0.4
CN		Sichuan Chuantou Energy Co Ltd SSE:600674	45.2	8%	5.7
BM		Brookfield Renewable Partners LP TSX:BEP.UN	1.6	11%	0.1

				Earnings Growth	PEG
IL	S	Solaer Renewable Energies Ltd TASE:SOLR	Average P/E: 68.3 Negative Multiple: -18.4	N/A	N/A
CN		China Yangtze Power Co Ltd SSE:600900	20.3	5%	4.1
ID	B	Barito Renewables Energy PT Tbk IDX:BREN	318	N/A	N/A
CN		Huaneng Lancang River Hydropower Inc SSE:600025	22.3	7%	3.2
CN		China Longyuan Power Group Corp Ltd HKEX:916	28.1	6%	4.7
CN		China Three Gorges Renewables Group Co Ltd SSE:600905	23.8	8%	3
ES	E	EDP Renovaveis SA ELI:EDPR	Negative Multiple: -23.8	N/A	N/A
RO		Societatea de Producere a Energiei Electrice in Hidrocentrale Hidroelectrica SA F:E28	22.1	2%	11.1
IN		Adani Green Energy Ltd NSE:ADANIGREEN	94.5	49%	1.9
CN		Sichuan Chuantou Energy Co Ltd SSE:600674	17.5	5%	3.5
BM		Brookfield Renewable Partners LP TSX:BEP.UN	Negative Multiple: -138.7	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
IL	S	Solaer Renewable Energies Ltd TASE:SOLR	Average EV/EBITDA: 48.6 Negative Multiple: -298.5	N/A	N/A
CN		China Yangtze Power Co Ltd SSE:600900	19.6	16%	1.2
ID	B	Barito Renewables Energy PT Tbk IDX:BREN	106.4	N/A	N/A
CN		Huaneng Lancang River Hydropower Inc SSE:600025	21.8	21%	1
CN		China Longyuan Power Group Corp Ltd HKEX:916	24.5	5%	4.9
CN		China Three Gorges Renewables Group Co Ltd SSE:600905	34.1	36%	0.9
ES	E	EDP Renovaveis SA ELI:EDPR	56.1	62%	0.9
RO		Societatea de Producere a Energiei Electrice in Hidrocentrale Hidroelectrica SA F:E28	15.1	4%	3.8
IN		Adani Green Energy Ltd NSE:ADANIGREEN	21.1	30%	0.7
CN		Sichuan Chuantou Energy Co Ltd SSE:600674	176.7	107%	1.7
BM		Brookfield Renewable Partners LP TSX:BEP.UN	10.1	5%	2

				EBIT Growth	EV/EBIT to Growth
IL	S	Solaer Renewable Energies Ltd TASE:SOLR	Average EV/EBIT: 52.1 Negative Multiple: -107.8	N/A	N/A
CN		China Yangtze Power Co Ltd SSE:600900	19.6	4%	4.9
ID	B	Barito Renewables Energy PT Tbk IDX:BREN	106.4	N/A	N/A
CN		Huaneng Lancang River Hydropower Inc SSE:600025	21.8	3%	7.3
CN		China Longyuan Power Group Corp Ltd HKEX:916	24.5	3%	8.2
CN		China Three Gorges Renewables Group Co Ltd SSE:600905	34.1	3%	11.4
ES	E	EDP Renovaveis SA ELI:EDPR	56.1	33%	1.7
RO		Societatea de Producere a Energiei Electrice in Hidrocentrale Hidroelectrica SA F:E28	19.2	4%	4.8
IN		Adani Green Energy Ltd NSE:ADANIGREEN	29.8	33%	0.9
CN		Sichuan Chuantou Energy Co Ltd SSE:600674	176.7	-11%	N/A
BM		Brookfield Renewable Partners LP TSX:BEP.UN	32.3	41%	0.8

Solaer Renewable Energies Ltd
TASE:SOLR

Relative Value

Valuation Multiples

Multiples Across Competitors

SOLR Competitors Multiples
Solaer Renewable Energies Ltd Competitors

See Also

Company

Help

Tools

Stocks

Solaer Renewable Energies Ltd TASE:SOLR

Relative Value

Valuation Multiples

Multiples Across Competitors

SOLR Competitors Multiples Solaer Renewable Energies Ltd Competitors

See Also

Company

Help

Tools

Stocks

Solaer Renewable Energies Ltd
TASE:SOLR

SOLR Competitors Multiples
Solaer Renewable Energies Ltd Competitors