Caribbean Utilities Company Ltd
TSX:CUP.U

Watchlist Manager
Caribbean Utilities Company Ltd Logo
Caribbean Utilities Company Ltd
TSX:CUP.U
Watchlist
Price: 13.31 USD
Market Cap: 560.6m USD

Relative Value

The Relative Value of one CUP.U stock under the Base Case scenario is 19.97 USD. Compared to the current market price of 13.31 USD, Caribbean Utilities Company Ltd is Undervalued by 33%.

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.

CUP.U Relative Value
Base Case
19.97 USD
Undervaluation 33%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
61
vs Industry
42
Median 3Y
1.9
Median 5Y
2.2
Industry
1.7
Forward
1.7
vs History
82
vs Industry
43
Median 3Y
14.1
Median 5Y
16.8
Industry
15
Forward
12.4
vs History
77
vs Industry
46
Median 3Y
6.4
Median 5Y
7.4
Industry
6.9
vs History
vs Industry
3
Median 3Y
49.8
Median 5Y
18.2
Industry
14.1
vs History
85
vs Industry
43
Median 3Y
1.6
Median 5Y
1.7
Industry
1.4
vs History
74
vs Industry
42
Median 3Y
3.2
Median 5Y
3.5
Industry
2.8
Forward
2.9
vs History
85
vs Industry
45
Median 3Y
8.1
Median 5Y
8.4
Industry
7.4
vs History
83
vs Industry
40
Median 3Y
11.2
Median 5Y
11.2
Industry
10.4
Forward
8.7
vs History
85
vs Industry
22
Median 3Y
24.1
Median 5Y
25.6
Industry
14.9
Forward
20.3
vs History
88
vs Industry
46
Median 3Y
11.3
Median 5Y
11.3
Industry
10.9
vs History
vs Industry
Median 3Y
-93.5
Median 5Y
-38
Industry
17
vs History
83
vs Industry
28
Median 3Y
1.2
Median 5Y
1.3
Industry
0.9

Multiples Across Competitors

CUP.U Competitors Multiples
Caribbean Utilities Company Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
KY
Caribbean Utilities Company Ltd
TSX:CUP.U
560.6m USD 1.9 13.4 10.7 22.7
US
Nextera Energy Inc
NYSE:NEE
138.6B USD 5.5 25.1 16.4 29.5
ES
Iberdrola SA
MAD:IBE
99.4B EUR 2.2 17.7 7.6 12.5
US
Southern Co
NYSE:SO
101B USD 3.8 22.9 13 22.7
US
Duke Energy Corp
NYSE:DUK
94.6B USD 3.1 21.5 12.1 21.9
IT
Enel SpA
MIL:ENEL
77.6B EUR 1.1 11.1 6.3 9.8
US
Constellation Energy Corp
NASDAQ:CEG
76.1B USD 3.2 20.3 11.5 18.8
US
American Electric Power Company Inc
NASDAQ:AEP
57.7B USD 2.9 19.5 12.6 22.3
FR
Electricite de France SA
PAR:EDF
46.6B EUR 0.3 -2.5 -5.4 -3.2
US
Exelon Corp
NASDAQ:EXC
47.2B USD 2 19.1 11.7 21.4
US
Xcel Energy Inc
NASDAQ:XEL
41.1B USD 3 21.3 13.2 29.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KY
Caribbean Utilities Company Ltd
TSX:CUP.U
Average EV/EBITDA: 11.5
10.7
N/A N/A
US
Nextera Energy Inc
NYSE:NEE
16.4
19%
0.9
ES
Iberdrola SA
MAD:IBE
7.6
0%
N/A
US
Southern Co
NYSE:SO
13
7%
1.9
US
Duke Energy Corp
NYSE:DUK
12.1
7%
1.7
IT
Enel SpA
MIL:ENEL
6.3
7%
0.9
US
Constellation Energy Corp
NASDAQ:CEG
11.5
-5%
N/A
US
American Electric Power Company Inc
NASDAQ:AEP
12.6
11%
1.1
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -5.4 N/A N/A
US
Exelon Corp
NASDAQ:EXC
11.7
9%
1.3
US
Xcel Energy Inc
NASDAQ:XEL
13.2
14%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KY
Caribbean Utilities Company Ltd
TSX:CUP.U
Average EV/EBIT: 21.1
22.7
N/A N/A
US
Nextera Energy Inc
NYSE:NEE
29.5
24%
1.2
ES
Iberdrola SA
MAD:IBE
12.5
1%
12.5
US
Southern Co
NYSE:SO
22.7
6%
3.8
US
Duke Energy Corp
NYSE:DUK
21.9
8%
2.7
IT
Enel SpA
MIL:ENEL
9.8
7%
1.4
US
Constellation Energy Corp
NASDAQ:CEG
18.8
2%
9.4
US
American Electric Power Company Inc
NASDAQ:AEP
22.3
13%
1.7
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -3.2 N/A N/A
US
Exelon Corp
NASDAQ:EXC
21.4
9%
2.4
US
Xcel Energy Inc
NASDAQ:XEL
29.4
22%
1.3