SXI Relative Valuation - Synex Renewable Energy Corp

Watchlist Manager

Watchlist

Price: 2.39 CAD Market Closed

Market Cap: CA$12m

S	Synex Renewable Energy Corp TSX:SXI	CA

Multiples-Based Value

SXI doesn't have a meaningful market cap.

The Multiples-Based Value of one SXI stock under the Base Case scenario is 3.13 CAD. Compared to the current market price of 2.39 CAD, Synex Renewable Energy Corp is Undervalued by 24%.

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?

SXI Multiples-Based Value

Base Case

Undervaluation 24%

Multiples-Based Value

Price CA$2.39

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
CA	S	Synex Renewable Energy Corp TSX:SXI	12m CAD	4.3	-13.3	54.1	-49.8
US		Vistra Corp NYSE:VST	50.8B USD	2.9	67.6	13.6	32.4
SA		ACWA Power Co SAU:2082	184.5B SAR	24.9	99.6	64.7	80.2
IN		NTPC Ltd NSE:NTPC	3.6T INR	1.9	14.9	9.9	15
CN		CGN Power Co Ltd SZSE:003816	232.8B CNY	3.1	23.8	22.2	22.2
IN		Adani Power Ltd NSE:ADANIPOWER	2.9T INR	5.3	25.3	15.8	20.5
CN		China National Nuclear Power Co Ltd SSE:601985	186.1B CNY	2.3	21.6	20.8	20.8
TH	G	Gulf Energy Development PCL SET:GULF	885.2B THB	7.3	41.4	46.6	55.8
DE		Uniper SE XETRA:UN0	16.3B EUR	0.3	11.7	7.3	14.8
CN		SDIC Power Holdings Co Ltd SSE:600886	113.3B CNY	2.1	17.3	13.2	13.2
CN		Huaneng Power International Inc SSE:600011	98.1B CNY	0.4	8.4	11.9	11.9

				Revenue Growth	P/S to Growth
CA	S	Synex Renewable Energy Corp TSX:SXI	Average P/S: 5 4.3	N/A	N/A
US		Vistra Corp NYSE:VST	2.9	13%	0.2
SA		ACWA Power Co SAU:2082	24.9	N/A	N/A
IN		NTPC Ltd NSE:NTPC	1.9	7%	0.3
CN		CGN Power Co Ltd SZSE:003816	3.1	12%	0.3
IN		Adani Power Ltd NSE:ADANIPOWER	5.3	11%	0.5
CN		China National Nuclear Power Co Ltd SSE:601985	2.3	9%	0.3
TH	G	Gulf Energy Development PCL SET:GULF	7.3	7%	1
DE		Uniper SE XETRA:UN0	0.3	N/A	N/A
CN		SDIC Power Holdings Co Ltd SSE:600886	2.1	2%	1
CN		Huaneng Power International Inc SSE:600011	0.4	N/A	N/A

				Earnings Growth	PEG
CA	S	Synex Renewable Energy Corp TSX:SXI	Average P/E: 33.2 Negative Multiple: -13.3	N/A	N/A
US		Vistra Corp NYSE:VST	67.6	78%	0.9
SA		ACWA Power Co SAU:2082	99.6	N/A	N/A
IN		NTPC Ltd NSE:NTPC	14.9	6%	2.5
CN		CGN Power Co Ltd SZSE:003816	23.8	11%	2.2
IN		Adani Power Ltd NSE:ADANIPOWER	25.3	8%	3.2
CN		China National Nuclear Power Co Ltd SSE:601985	21.6	6%	3.6
TH	G	Gulf Energy Development PCL SET:GULF	41.4	20%	2.1
DE		Uniper SE XETRA:UN0	11.7	N/A	N/A
CN		SDIC Power Holdings Co Ltd SSE:600886	17.3	7%	2.5
CN		Huaneng Power International Inc SSE:600011	8.4	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
CA	S	Synex Renewable Energy Corp TSX:SXI	Average EV/EBITDA: 25.5 54.1	N/A	N/A
US		Vistra Corp NYSE:VST	13.6	20%	0.7
SA		ACWA Power Co SAU:2082	64.7	N/A	N/A
IN		NTPC Ltd NSE:NTPC	9.9	9%	1.1
CN		CGN Power Co Ltd SZSE:003816	22.2	34%	0.7
IN		Adani Power Ltd NSE:ADANIPOWER	15.8	12%	1.3
CN		China National Nuclear Power Co Ltd SSE:601985	20.8	29%	0.7
TH	G	Gulf Energy Development PCL SET:GULF	46.6	11%	4.2
DE		Uniper SE XETRA:UN0	7.3	N/A	N/A
CN		SDIC Power Holdings Co Ltd SSE:600886	13.2	28%	0.5
CN		Huaneng Power International Inc SSE:600011	11.9	N/A	N/A

				EBIT Growth	EV/EBIT to Growth
CA	S	Synex Renewable Energy Corp TSX:SXI	Average EV/EBIT: 28.7 Negative Multiple: -49.8	N/A	N/A
US		Vistra Corp NYSE:VST	32.4	42%	0.8
SA		ACWA Power Co SAU:2082	80.2	43%	1.9
IN		NTPC Ltd NSE:NTPC	15	8%	1.9
CN		CGN Power Co Ltd SZSE:003816	22.2	16%	1.4
IN		Adani Power Ltd NSE:ADANIPOWER	20.5	12%	1.7
CN		China National Nuclear Power Co Ltd SSE:601985	20.8	7%	3
TH	G	Gulf Energy Development PCL SET:GULF	55.8	11%	5.1
DE		Uniper SE XETRA:UN0	14.8	3%	4.9
CN		SDIC Power Holdings Co Ltd SSE:600886	13.2	1%	13.2
CN		Huaneng Power International Inc SSE:600011	11.9	N/A	N/A

Synex Renewable Energy Corp
TSX:SXI

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

SXI Competitors Multiples
Synex Renewable Energy Corp Competitors

See Also

Company

Help

Tools

Stocks

Synex Renewable Energy Corp TSX:SXI

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

SXI Competitors Multiples Synex Renewable Energy Corp Competitors

See Also

Company

Help

Tools

Stocks

Synex Renewable Energy Corp
TSX:SXI

SXI Competitors Multiples
Synex Renewable Energy Corp Competitors