ZPRS Relative Valuation - Zephyrus Wing Energies Ltd

Watchlist Manager

Watchlist

Price: 2 934 ILA 1.49% Market Closed

Market Cap: ₪1.9B

Z	Zephyrus Wing Energies Ltd TASE:ZPRS	IL
	Yamashita Health Care Holdings Inc TSE:9265	JP

Multiples-Based Value

The Multiples-Based Value of one ZPRS stock under the Base Case scenario is 3 295.27 ILA. Compared to the current market price of 2 934 ILA, Zephyrus Wing Energies Ltd is Undervalued by 11%.

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?

ZPRS Multiples-Based Value

Base Case

Undervaluation 11%

Multiples-Based Value

Price ILA2 934

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	Z	Zephyrus Wing Energies Ltd TASE:ZPRS	1.9B ILS	8.8	-97.6	19.1	33.3
CN		China Yangtze Power Co Ltd SSE:600900	660.9B CNY	7.9	20.2	19.5	19.5
ID	B	Barito Renewables Energy PT Tbk IDX:BREN	642.2T IDR	62.3	267.8	90.1	90.1
CN		Huaneng Lancang River Hydropower Inc SSE:600025	177.8B CNY	6.8	21.5	21.3	21.3
CN		China Longyuan Power Group Corp Ltd HKEX:916	152.1B HKD	4.4	28.8	21.3	21.3
CN		China Three Gorges Renewables Group Co Ltd SSE:600905	119.5B CNY	4.1	22.4	33.4	33.4
ES	E	EDP Renovaveis SA ELI:EDPR	15B EUR	3.9	-25.2	58.2	58.2
RO		Societatea de Producere a Energiei Electrice in Hidrocentrale Hidroelectrica SA F:E28	13.1B EUR	8	22	15	19.1
IN		Adani Green Energy Ltd NSE:ADANIGREEN	1.4T INR	11.4	94.9	21.1	29.8
CN		Sichuan Chuantou Energy Co Ltd SSE:600674	74B CNY	44.5	17.2	174.5	174.5
BM		Brookfield Renewable Partners LP TSX:BEP.UN	14.3B CAD	1.7	-147.3	10.2	32.9

				Revenue Growth	P/S to Growth
IL	Z	Zephyrus Wing Energies Ltd TASE:ZPRS	Average P/S: 14.9 8.8	N/A	N/A
CN		China Yangtze Power Co Ltd SSE:600900	7.9	2%	3.9
ID	B	Barito Renewables Energy PT Tbk IDX:BREN	62.3	N/A	N/A
CN		Huaneng Lancang River Hydropower Inc SSE:600025	6.8	N/A	N/A
CN		China Longyuan Power Group Corp Ltd HKEX:916	4.4	8%	0.6
CN		China Three Gorges Renewables Group Co Ltd SSE:600905	4.1	9%	0.5
ES	E	EDP Renovaveis SA ELI:EDPR	3.9	7%	0.6
RO		Societatea de Producere a Energiei Electrice in Hidrocentrale Hidroelectrica SA F:E28	8	5%	1.6
IN		Adani Green Energy Ltd NSE:ADANIGREEN	11.4	27%	0.4
CN		Sichuan Chuantou Energy Co Ltd SSE:600674	44.5	8%	5.6
BM		Brookfield Renewable Partners LP TSX:BEP.UN	1.7	14%	0.1

				Earnings Growth	PEG
IL	Z	Zephyrus Wing Energies Ltd TASE:ZPRS	Average P/E: 61.9 Negative Multiple: -97.6	N/A	N/A
CN		China Yangtze Power Co Ltd SSE:600900	20.2	5%	4
ID	B	Barito Renewables Energy PT Tbk IDX:BREN	267.8	N/A	N/A
CN		Huaneng Lancang River Hydropower Inc SSE:600025	21.5	7%	3.1
CN		China Longyuan Power Group Corp Ltd HKEX:916	28.8	28%	1
CN		China Three Gorges Renewables Group Co Ltd SSE:600905	22.4	8%	2.8
ES	E	EDP Renovaveis SA ELI:EDPR	Negative Multiple: -25.2	N/A	N/A
RO		Societatea de Producere a Energiei Electrice in Hidrocentrale Hidroelectrica SA F:E28	22	2%	11
IN		Adani Green Energy Ltd NSE:ADANIGREEN	94.9	49%	1.9
CN		Sichuan Chuantou Energy Co Ltd SSE:600674	17.2	5%	3.4
BM		Brookfield Renewable Partners LP TSX:BEP.UN	Negative Multiple: -147.3	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
IL	Z	Zephyrus Wing Energies Ltd TASE:ZPRS	Average EV/EBITDA: 44 19.1	N/A	N/A
CN		China Yangtze Power Co Ltd SSE:600900	19.5	16%	1.2
ID	B	Barito Renewables Energy PT Tbk IDX:BREN	90.1	N/A	N/A
CN		Huaneng Lancang River Hydropower Inc SSE:600025	21.3	21%	1
CN		China Longyuan Power Group Corp Ltd HKEX:916	21.3	47%	0.5
CN		China Three Gorges Renewables Group Co Ltd SSE:600905	33.4	36%	0.9
ES	E	EDP Renovaveis SA ELI:EDPR	58.2	62%	0.9
RO		Societatea de Producere a Energiei Electrice in Hidrocentrale Hidroelectrica SA F:E28	15	4%	3.8
IN		Adani Green Energy Ltd NSE:ADANIGREEN	21.1	30%	0.7
CN		Sichuan Chuantou Energy Co Ltd SSE:600674	174.5	107%	1.6
BM		Brookfield Renewable Partners LP TSX:BEP.UN	10.2	5%	2

				EBIT Growth	EV/EBIT to Growth
IL	Z	Zephyrus Wing Energies Ltd TASE:ZPRS	Average EV/EBIT: 48.5 33.3	N/A	N/A
CN		China Yangtze Power Co Ltd SSE:600900	19.5	4%	4.9
ID	B	Barito Renewables Energy PT Tbk IDX:BREN	90.1	N/A	N/A
CN		Huaneng Lancang River Hydropower Inc SSE:600025	21.3	N/A	N/A
CN		China Longyuan Power Group Corp Ltd HKEX:916	21.3	18%	1.2
CN		China Three Gorges Renewables Group Co Ltd SSE:600905	33.4	3%	11.1
ES	E	EDP Renovaveis SA ELI:EDPR	58.2	33%	1.8
RO		Societatea de Producere a Energiei Electrice in Hidrocentrale Hidroelectrica SA F:E28	19.1	4%	4.8
IN		Adani Green Energy Ltd NSE:ADANIGREEN	29.8	33%	0.9
CN		Sichuan Chuantou Energy Co Ltd SSE:600674	174.5	-11%	N/A
BM		Brookfield Renewable Partners LP TSX:BEP.UN	32.9	41%	0.8

Zephyrus Wing Energies Ltd
TASE:ZPRS

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

ZPRS Competitors Multiples
Zephyrus Wing Energies Ltd Competitors

See Also

Company

Help

Tools

Stocks

Zephyrus Wing Energies Ltd TASE:ZPRS

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

ZPRS Competitors Multiples Zephyrus Wing Energies Ltd Competitors

See Also

Company

Help

Tools

Stocks

Zephyrus Wing Energies Ltd
TASE:ZPRS

ZPRS Competitors Multiples
Zephyrus Wing Energies Ltd Competitors