TMP Relative Valuation - Thac Mo Hydropower JSC

Watchlist Manager

Watchlist

Price: 54 500 VND -1.62% Market Closed

Market Cap: ₫3.8T

T	Thac Mo Hydropower JSC VN:TMP	VN

Multiples-Based Value

The Multiples-Based Value of one TMP stock under the Base Case scenario is 49 370.51 VND. Compared to the current market price of 54 500 VND, Thac Mo Hydropower JSC is Overvalued by 9%.

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?

TMP Multiples-Based Value

Overvaluation 9%

Multiples-Based Value

Price ₫54 500

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
VN	T	Thac Mo Hydropower JSC VN:TMP	3.8T VND	5.1	12.1	7.3	9.4
CN		China Yangtze Power Co Ltd SSE:600900	646.5B CNY	7.7	19.7	19.2	19.2
ID	B	Barito Renewables Energy PT Tbk IDX:BREN	862.9T IDR	83.7	359.9	119.9	119.9
CN		Huaneng Lancang River Hydropower Inc SSE:600025	170.5B CNY	6.5	20.6	20.7	20.7
IN		Adani Green Energy Ltd NSE:ADANIGREEN	1.8T INR	14.4	120.3	25	35.2
CN		China Longyuan Power Group Corp Ltd HKEX:916	142.8B HKD	4.1	26.9	10.9	24.1
ES	E	EDP Renovaveis SA ELI:EDPR	14.8B EUR	5.4	67.9	23.4	23.4
CN		China Three Gorges Renewables Group Co Ltd SSE:600905	117.5B CNY	4	22	33.2	33.2
RO		Societatea de Producere a Energiei Electrice in Hidrocentrale Hidroelectrica SA F:E28	13.4B EUR	8.3	22.6	15.5	19.6
BM		Brookfield Renewable Partners LP TSX:BEP.UN	14.5B CAD	1.7	-147	10.2	32.6
CN		Sichuan Chuantou Energy Co Ltd SSE:600674	70.3B CNY	42.3	16.3	167.2	167.2

				Revenue Growth	P/S to Growth
VN	T	Thac Mo Hydropower JSC VN:TMP	Average P/S: 16.7 5.1	N/A	N/A
CN		China Yangtze Power Co Ltd SSE:600900	7.7	2%	3.8
ID	B	Barito Renewables Energy PT Tbk IDX:BREN	83.7	N/A	N/A
CN		Huaneng Lancang River Hydropower Inc SSE:600025	6.5	5%	1.3
IN		Adani Green Energy Ltd NSE:ADANIGREEN	14.4	27%	0.5
CN		China Longyuan Power Group Corp Ltd HKEX:916	4.1	8%	0.5
ES	E	EDP Renovaveis SA ELI:EDPR	5.4	4%	1.4
CN		China Three Gorges Renewables Group Co Ltd SSE:600905	4	9%	0.4
RO		Societatea de Producere a Energiei Electrice in Hidrocentrale Hidroelectrica SA F:E28	8.3	5%	1.7
BM		Brookfield Renewable Partners LP TSX:BEP.UN	1.7	14%	0.1
CN		Sichuan Chuantou Energy Co Ltd SSE:600674	42.3	8%	5.3

				Earnings Growth	PEG
VN	T	Thac Mo Hydropower JSC VN:TMP	Average P/E: 68.8 12.1	N/A	N/A
CN		China Yangtze Power Co Ltd SSE:600900	19.7	5%	3.9
ID	B	Barito Renewables Energy PT Tbk IDX:BREN	359.9	N/A	N/A
CN		Huaneng Lancang River Hydropower Inc SSE:600025	20.6	7%	2.9
IN		Adani Green Energy Ltd NSE:ADANIGREEN	120.3	49%	2.5
CN		China Longyuan Power Group Corp Ltd HKEX:916	26.9	13%	2.1
ES	E	EDP Renovaveis SA ELI:EDPR	67.9	40%	1.7
CN		China Three Gorges Renewables Group Co Ltd SSE:600905	22	8%	2.7
RO		Societatea de Producere a Energiei Electrice in Hidrocentrale Hidroelectrica SA F:E28	22.6	2%	11.3
BM		Brookfield Renewable Partners LP TSX:BEP.UN	Negative Multiple: -147	N/A	N/A
CN		Sichuan Chuantou Energy Co Ltd SSE:600674	16.3	5%	3.3

				EBITDA Growth	EV/EBITDA to Growth
VN	T	Thac Mo Hydropower JSC VN:TMP	Average EV/EBITDA: 41.1 7.3	N/A	N/A
CN		China Yangtze Power Co Ltd SSE:600900	19.2	16%	1.2
ID	B	Barito Renewables Energy PT Tbk IDX:BREN	119.9	N/A	N/A
CN		Huaneng Lancang River Hydropower Inc SSE:600025	20.7	21%	1
IN		Adani Green Energy Ltd NSE:ADANIGREEN	25	30%	0.8
CN		China Longyuan Power Group Corp Ltd HKEX:916	10.9	7%	1.6
ES	E	EDP Renovaveis SA ELI:EDPR	23.4	36%	0.7
CN		China Three Gorges Renewables Group Co Ltd SSE:600905	33.2	36%	0.9
RO		Societatea de Producere a Energiei Electrice in Hidrocentrale Hidroelectrica SA F:E28	15.5	4%	3.9
BM		Brookfield Renewable Partners LP TSX:BEP.UN	10.2	9%	1.1
CN		Sichuan Chuantou Energy Co Ltd SSE:600674	167.2	107%	1.6

				EBIT Growth	EV/EBIT to Growth
VN	T	Thac Mo Hydropower JSC VN:TMP	Average EV/EBIT: 45.9 9.4	N/A	N/A
CN		China Yangtze Power Co Ltd SSE:600900	19.2	4%	4.8
ID	B	Barito Renewables Energy PT Tbk IDX:BREN	119.9	N/A	N/A
CN		Huaneng Lancang River Hydropower Inc SSE:600025	20.7	3%	6.9
IN		Adani Green Energy Ltd NSE:ADANIGREEN	35.2	33%	1.1
CN		China Longyuan Power Group Corp Ltd HKEX:916	24.1	18%	1.3
ES	E	EDP Renovaveis SA ELI:EDPR	23.4	12%	2
CN		China Three Gorges Renewables Group Co Ltd SSE:600905	33.2	3%	11.1
RO		Societatea de Producere a Energiei Electrice in Hidrocentrale Hidroelectrica SA F:E28	19.6	4%	4.9
BM		Brookfield Renewable Partners LP TSX:BEP.UN	32.6	41%	0.8
CN		Sichuan Chuantou Energy Co Ltd SSE:600674	167.2	-11%	N/A

Thac Mo Hydropower JSC
VN:TMP

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

TMP Competitors Multiples
Thac Mo Hydropower JSC Competitors

See Also

Company

Help

Tools

Stocks

Thac Mo Hydropower JSC VN:TMP

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

TMP Competitors Multiples Thac Mo Hydropower JSC Competitors

See Also

Company

Help

Tools

Stocks

Thac Mo Hydropower JSC
VN:TMP

TMP Competitors Multiples
Thac Mo Hydropower JSC Competitors