Hydro One Ltd
TSX:H

Watchlist Manager
Hydro One Ltd Logo
Hydro One Ltd
TSX:H
Watchlist
Price: 52.72 CAD 1.4% Market Closed
Market Cap: 31.6B CAD

Relative Value

The Relative Value of one H stock under the Base Case scenario is hidden CAD. Compared to the current market price of 52.72 CAD, Hydro One 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.

H Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
3
vs Industry
23
Median 3Y
3.1
Median 5Y
2.9
Industry
1.7
Forward
3.5
vs History
14
vs Industry
18
Median 3Y
22.5
Median 5Y
21.1
Industry
15.2
Forward
24.2
vs History
1
vs Industry
21
Median 3Y
10.3
Median 5Y
9.6
Industry
7.4
vs History
49
vs Industry
18
Median 3Y
41.2
Median 5Y
38
Industry
14.7
vs History
3
vs Industry
20
Median 3Y
2.1
Median 5Y
1.9
Industry
1.4
vs History
3
vs Industry
23
Median 3Y
5
Median 5Y
4.7
Industry
2.9
Forward
5.4
vs History
4
vs Industry
32
Median 3Y
9.4
Median 5Y
9
Industry
7.9
vs History
9
vs Industry
24
Median 3Y
14.5
Median 5Y
13.6
Industry
10.6
Forward
14.4
vs History
15
vs Industry
21
Median 3Y
21.3
Median 5Y
20.2
Industry
15.2
Forward
21.6
vs History
6
vs Industry
21
Median 3Y
16.7
Median 5Y
16
Industry
11.4
vs History
vs Industry
2
Median 3Y
-156.6
Median 5Y
-131.8
Industry
16.9
vs History
7
vs Industry
23
Median 3Y
1.2
Median 5Y
1.2
Industry
0.9

Multiples Across Competitors

H Competitors Multiples
Hydro One 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
CA
Hydro One Ltd
TSX:H
31.6B CAD 3.6 24.2 15.5 22.3
US
Nextera Energy Inc
NYSE:NEE
170.7B USD 6.5 26.3 18.1 34.8
ES
Iberdrola SA
MAD:IBE
114.5B EUR 2.5 21 9.4 17.4
US
Constellation Energy Corp
NASDAQ:CEG
112.8B USD 4.5 41.2 24.3 34
IT
Enel SpA
MIL:ENEL
88.7B EUR 0.8 8.8 5.3 7.4
US
Southern Co
NYSE:SO
93.5B USD 3.2 21 11.7 20.9
US
Duke Energy Corp
NYSE:DUK
89.3B USD 2.8 18.1 10.7 19.9
US
American Electric Power Company Inc
NASDAQ:AEP
61.3B USD 2.9 16.7 12 19.9
FR
Electricite de France SA
PAR:EDF
46.6B EUR 0.3 -2.5 -5.4 -3.2
US
Xcel Energy Inc
NASDAQ:XEL
44.7B USD 3.1 23.3 13.8 29.7
US
Exelon Corp
NASDAQ:EXC
43.9B USD 1.8 15.5 10.4 17.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Hydro One Ltd
TSX:H
Average EV/EBITDA: 13.1
15.5
9%
1.7
US
Nextera Energy Inc
NYSE:NEE
18.1
19%
1
ES
Iberdrola SA
MAD:IBE
9.4
-2%
N/A
US
Constellation Energy Corp
NASDAQ:CEG
24.3
5%
4.9
IT
Enel SpA
MIL:ENEL
5.3
7%
0.8
US
Southern Co
NYSE:SO
11.7
9%
1.3
US
Duke Energy Corp
NYSE:DUK
10.7
8%
1.3
US
American Electric Power Company Inc
NASDAQ:AEP
12
11%
1.1
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -5.4 N/A N/A
US
Xcel Energy Inc
NASDAQ:XEL
13.8
15%
0.9
US
Exelon Corp
NASDAQ:EXC
10.4
9%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Hydro One Ltd
TSX:H
Average EV/EBIT: 22.4
22.3
9%
2.5
US
Nextera Energy Inc
NYSE:NEE
34.8
23%
1.5
ES
Iberdrola SA
MAD:IBE
17.4
0%
N/A
US
Constellation Energy Corp
NASDAQ:CEG
34
10%
3.4
IT
Enel SpA
MIL:ENEL
7.4
7%
1.1
US
Southern Co
NYSE:SO
20.9
10%
2.1
US
Duke Energy Corp
NYSE:DUK
19.9
9%
2.2
US
American Electric Power Company Inc
NASDAQ:AEP
19.9
14%
1.4
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -3.2 N/A N/A
US
Xcel Energy Inc
NASDAQ:XEL
29.7
23%
1.3
US
Exelon Corp
NASDAQ:EXC
17.8
9%
2