D9F2 Relative Valuation - Drax Group PLC

Watchlist Manager

Watchlist

Price: 9.615 EUR Market Closed

Market Cap: €3.7B

D	Drax Group PLC XBER:D9F2	UK
G	Genus Paper & Boards Ltd NSE:GENUSPAPER	IN
	Puma Biotechnology Inc NASDAQ:PBYI	US
L	Live Nation Entertainment Inc XETRA:3LN	US
T	Tecnoglass Inc NYSE:TGLS	CO
	Net Talk.com Inc OTC:NTLK	US
S	Sinsiway Co Ltd KOSDAQ:290560	KR
	Lammhults Design Group AB STO:LAMM B	SE

Multiples-Based Value

The Multiples-Based Value of one D9F2 stock under the Base Case scenario is hidden EUR. Compared to the current market price of 9.615 EUR, Drax Group PLC is hidden .

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?

D9F2 Multiples-Based Value

Unlock

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
UK		Drax Group PLC XBER:D9F2	3.1B EUR	0.6	42.6	4.1	5.6
US		Vistra Corp NYSE:VST	52.3B USD	2.9	69.6	13.9	33.1
SA		ACWA Power Co SAU:2082	184.5B SAR	24.9	99.6	64.7	80.2
IN		NTPC Ltd NSE:NTPC	3.7T INR	2	15.3	10.1	15.2
IN		Adani Power Ltd NSE:ADANIPOWER	3.3T INR	6.3	29.6	18.3	23.7
CN		CGN Power Co Ltd SZSE:003816	229.3B CNY	3	23.5	22	22
TH	G	Gulf Energy Development PCL SET:GULF	888.9B THB	7.4	41.6	46.8	55.9
CN		China National Nuclear Power Co Ltd SSE:601985	178.9B CNY	2.2	20.8	19.9	19.9
DE		Uniper SE XETRA:UN0	16.7B EUR	0.3	12	7.5	15.3
CN		SDIC Power Holdings Co Ltd SSE:600886	107.7B CNY	2	16.5	12.8	12.8
US		Talen Energy Corp NASDAQ:TLN	14.3B USD	5.7	-67.8	60.3	-721.8

				Revenue Growth	P/S to Growth
UK		Drax Group PLC XBER:D9F2	Average P/S: 5.2 0.6	-2%	N/A
US		Vistra Corp NYSE:VST	2.9	14%	0.2
SA		ACWA Power Co SAU:2082	24.9	21%	1.2
IN		NTPC Ltd NSE:NTPC	2	6%	0.3
IN		Adani Power Ltd NSE:ADANIPOWER	6.3	10%	0.6
CN		CGN Power Co Ltd SZSE:003816	3	6%	0.5
TH	G	Gulf Energy Development PCL SET:GULF	7.4	8%	0.9
CN		China National Nuclear Power Co Ltd SSE:601985	2.2	9%	0.2
DE		Uniper SE XETRA:UN0	0.3	2%	0.1
CN		SDIC Power Holdings Co Ltd SSE:600886	2	2%	1
US		Talen Energy Corp NASDAQ:TLN	5.7	28%	0.2

				Earnings Growth	PEG
UK		Drax Group PLC XBER:D9F2	Average P/E: 37.1 42.6	46%	0.9
US		Vistra Corp NYSE:VST	69.6	80%	0.9
SA		ACWA Power Co SAU:2082	99.6	35%	2.8
IN		NTPC Ltd NSE:NTPC	15.3	5%	3.1
IN		Adani Power Ltd NSE:ADANIPOWER	29.6	8%	3.7
CN		CGN Power Co Ltd SZSE:003816	23.5	8%	2.9
TH	G	Gulf Energy Development PCL SET:GULF	41.6	21%	2
CN		China National Nuclear Power Co Ltd SSE:601985	20.8	6%	3.5
DE		Uniper SE XETRA:UN0	12	-23%	N/A
CN		SDIC Power Holdings Co Ltd SSE:600886	16.5	7%	2.4
US		Talen Energy Corp NASDAQ:TLN	Negative Multiple: -67.8	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
UK		Drax Group PLC XBER:D9F2	Average EV/EBITDA: 25.5 4.1	-13%	N/A
US		Vistra Corp NYSE:VST	13.9	22%	0.6
SA		ACWA Power Co SAU:2082	64.7	42%	1.5
IN		NTPC Ltd NSE:NTPC	10.1	8%	1.3
IN		Adani Power Ltd NSE:ADANIPOWER	18.3	13%	1.4
CN		CGN Power Co Ltd SZSE:003816	22	34%	0.6
TH	G	Gulf Energy Development PCL SET:GULF	46.8	11%	4.3
CN		China National Nuclear Power Co Ltd SSE:601985	19.9	29%	0.7
DE		Uniper SE XETRA:UN0	7.5	0%	N/A
CN		SDIC Power Holdings Co Ltd SSE:600886	12.8	28%	0.5
US		Talen Energy Corp NASDAQ:TLN	60.3	100%	0.6

				EBIT Growth	EV/EBIT to Growth
UK		Drax Group PLC XBER:D9F2	Average EV/EBIT: 28.4 5.6	-21%	N/A
US		Vistra Corp NYSE:VST	33.1	42%	0.8
SA		ACWA Power Co SAU:2082	80.2	43%	1.9
IN		NTPC Ltd NSE:NTPC	15.2	8%	1.9
IN		Adani Power Ltd NSE:ADANIPOWER	23.7	12%	2
CN		CGN Power Co Ltd SZSE:003816	22	16%	1.4
TH	G	Gulf Energy Development PCL SET:GULF	55.9	11%	5.1
CN		China National Nuclear Power Co Ltd SSE:601985	19.9	7%	2.8
DE		Uniper SE XETRA:UN0	15.3	3%	5.1
CN		SDIC Power Holdings Co Ltd SSE:600886	12.8	1%	12.8
US		Talen Energy Corp NASDAQ:TLN	Negative Multiple: -721.8	N/A	N/A

Drax Group PLC
XBER:D9F2

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

D9F2 Competitors Multiples
Drax Group PLC Competitors

See Also

Company

Help

Tools

Stocks

Drax Group PLC XBER:D9F2

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

D9F2 Competitors Multiples Drax Group PLC Competitors

See Also

Company

Help

Tools

Stocks

Drax Group PLC
XBER:D9F2

D9F2 Competitors Multiples
Drax Group PLC Competitors