C

Canadian Utilities Ltd
TSX:CU

Watchlist Manager
Canadian Utilities Ltd
TSX:CU
Watchlist
Price: 37.12 CAD 0.51% Market Closed
Market Cap: 7.6B CAD

Relative Value

The Relative Value of one CU stock under the Base Case scenario is 83.81 CAD. Compared to the current market price of 37.12 CAD, Canadian Utilities Ltd is Undervalued by 56%.

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.

CU Relative Value
Base Case
83.81 CAD
Undervaluation 56%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
9
vs Industry
41
Median 3Y
1.8
Median 5Y
1.8
Industry
1.7
Forward
1.7
vs History
17
vs Industry
29
Median 3Y
12.7
Median 5Y
13.7
Industry
15.2
Forward
15.1
vs History
52
vs Industry
62
Median 3Y
3.7
Median 5Y
3.7
Industry
7.1
vs History
23
vs Industry
12
Median 3Y
11.8
Median 5Y
11.9
Industry
14.5
vs History
15
vs Industry
56
Median 3Y
1
Median 5Y
1
Industry
1.4
vs History
3
vs Industry
27
Median 3Y
4.2
Median 5Y
4.3
Industry
2.9
Forward
4.1
vs History
3
vs Industry
58
Median 3Y
5
Median 5Y
5
Industry
7.7
vs History
9
vs Industry
39
Median 3Y
9.2
Median 5Y
9.2
Industry
10.5
Forward
8.2
vs History
19
vs Industry
31
Median 3Y
15.4
Median 5Y
15.4
Industry
15
Forward
27.2
vs History
42
vs Industry
49
Median 3Y
8.7
Median 5Y
8.8
Industry
11.1
vs History
7
vs Industry
9
Median 3Y
32.4
Median 5Y
30.5
Industry
17.2
vs History
9
vs Industry
52
Median 3Y
0.8
Median 5Y
0.8
Industry
0.9

Multiples Across Competitors

CU Competitors Multiples
Canadian Utilities Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Canadian Utilities Ltd
TSX:CU
7.6B CAD 2 19.2 10.7 18.5
UK
National Grid PLC
LSE:NG
51.9B GBP 2.8 17.9 12.7 18.6
US
Sempra Energy
NYSE:SRE
50.6B USD 3.8 17.3 15.3 27.9
FR
Engie SA
PAR:ENGI
44.8B EUR 0.6 11.1 5.1 8.5
US
Sempra
VSE:SREN
43.4B EUR 3.6 16.6 14.9 27.2
US
Dominion Energy Inc
NYSE:D
47.6B USD 3.2 23.5 13.4 21
DE
E.ON SE
XETRA:EOAN
39.2B EUR 0.5 8.6 4.7 7
US
Public Service Enterprise Group Inc
NYSE:PEG
39.6B USD 3.7 21.6 15.4 24.1
US
Consolidated Edison Inc
NYSE:ED
37.5B USD 2.4 19.9 12.6 22.3
DE
E ON SE
MIL:EOAN
31.3B EUR 0.4 26.7 9.9 35.4
US
WEC Energy Group Inc
NYSE:WEC
34B USD 3.7 20.9 14 22.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
C
Canadian Utilities Ltd
TSX:CU
Average EV/EBITDA: 11.7
10.7
15%
0.7
UK
National Grid PLC
LSE:NG
12.7
14%
0.9
US
Sempra Energy
NYSE:SRE
15.3
8%
1.9
FR
Engie SA
PAR:ENGI
5.1
-1%
N/A
US
S
Sempra
VSE:SREN
14.9
8%
1.9
US
Dominion Energy Inc
NYSE:D
13.4
13%
1
DE
E.ON SE
XETRA:EOAN
4.7
-8%
N/A
US
Public Service Enterprise Group Inc
NYSE:PEG
15.4
12%
1.3
US
Consolidated Edison Inc
NYSE:ED
12.6
11%
1.1
DE
E ON SE
MIL:EOAN
9.9
-23%
N/A
US
WEC Energy Group Inc
NYSE:WEC
14
12%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
C
Canadian Utilities Ltd
TSX:CU
Average EV/EBIT: 21.2
18.5
N/A N/A
UK
National Grid PLC
LSE:NG
18.6
14%
1.3
US
Sempra Energy
NYSE:SRE
27.9
13%
2.1
FR
Engie SA
PAR:ENGI
8.5
1%
8.5
US
S
Sempra
VSE:SREN
27.2
13%
2.1
US
Dominion Energy Inc
NYSE:D
21
17%
1.2
DE
E.ON SE
XETRA:EOAN
7
-11%
N/A
US
Public Service Enterprise Group Inc
NYSE:PEG
24.1
16%
1.5
US
Consolidated Edison Inc
NYSE:ED
22.3
14%
1.6
DE
E ON SE
MIL:EOAN
35.4
-30%
N/A
US
WEC Energy Group Inc
NYSE:WEC
22.5
13%
1.7