Drax Group PLC
XBER:D9F2

Watchlist Manager
Drax Group PLC Logo
Drax Group PLC
XBER:D9F2
Watchlist
Price: 9.435 EUR -1.15%
Market Cap: 3.6B EUR
Section:
 

Relative Value

The Relative Value of one D9F2 stock under the Base Case scenario is hidden EUR. Compared to the current market price of 9.435 EUR, Drax Group PLC 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.

D9F2 Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

0.5
P/S
P/S
Price to Sales
0.5
vs History
4
vs Industry
82
Median 3Y
0.3
Median 5Y
0.4
Industry
1.7
Forward
0.5
More Details
7.2
P/E
P/E
Price to Earnings
7.2
vs History
38
vs Industry
69
Median 3Y
5.9
Median 5Y
4.6
Industry
15.2
Forward
6.9
More Details
3.4
P/OCF
P/OCF
Price to OCF
3.4
vs History
57
vs Industry
71
Median 3Y
2.9
Median 5Y
5.1
Industry
7.4
More Details
8.7
P/FCFE
P/FCFE
Price to FCFE
8.7
vs History
28
vs Industry
28
Median 3Y
6.5
Median 5Y
4.7
Industry
14.6
More Details
1.5
P/B
P/B
Price to Book Value
1.5
vs History
31
vs Industry
57
Median 3Y
1.2
Median 5Y
1.2
Industry
1.4
More Details
0.7
EV/S
EV/S
Enterprise Value to Sales
0.7
vs History
4
vs Industry
84
Median 3Y
0.5
Median 5Y
0.5
Industry
2.9
Forward
0.7
More Details
2.5
EV/GP
EV/GP
Enterprise Value to Gross Profit
2.5
vs History
42
vs Industry
85
Median 3Y
1.7
Median 5Y
2.3
Industry
7.9
More Details
4.2
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
4.2
vs History
49
vs Industry
78
Median 3Y
2.9
Median 5Y
4.2
Industry
10.7
Forward
4.5
More Details
5.7
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
5.7
vs History
50
vs Industry
76
Median 3Y
3.7
Median 5Y
6.3
Industry
15.3
Forward
6.3
More Details
4.9
EV/OCF
EV/OCF
Enterprise Value to OCF
4.9
vs History
58
vs Industry
73
Median 3Y
4.3
Median 5Y
7.8
Industry
11.3
More Details
8.2
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
8.2
vs History
68
vs Industry
44
Median 3Y
8.1
Median 5Y
18
Industry
16.9
More Details
0.8
EV/IC
EV/IC
Enterprise Value to IC
0.8
vs History
38
vs Industry
50
Median 3Y
0.7
Median 5Y
0.8
Industry
0.9
More Details

Multiples Across Competitors

D9F2 Competitors Multiples
Drax Group PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Drax Group PLC
XBER:D9F2
2.9B EUR 0.5 7.2 4.2 5.7
DE
Uniper SE
XETRA:UN01
562.9B EUR 2.1 -29.7 -142.5 -87.5
US
Vistra Corp
NYSE:VST
54.8B USD 3.2 57 14.2 34.2
SA
ACWA Power Co
SAU:2082
184.5B SAR 25.9 103.5 73.8 94.7
IN
NTPC Ltd
NSE:NTPC
3.1T INR 1.7 13.2 9 13.7
IN
Adani Power Ltd
NSE:ADANIPOWER
2.8T INR 5 22.9 14.6 18.7
CN
CGN Power Co Ltd
SZSE:003816
192.9B CNY 2.3 20.5 16.5 16.5
CN
China National Nuclear Power Co Ltd
SSE:601985
178.5B CNY 2.2 20.7 20.6 20.6
TH
Gulf Energy Development PCL
SET:GULF
646.1B THB 5.3 30.2 35.3 43.9
US
Talen Energy Corp
NASDAQ:TLN
17.4B USD 7.6 77 31.5 81.1
CN
Huaneng Power International Inc
SSE:600011
110.9B CNY 0.5 9.6 12.6 12.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Drax Group PLC
XBER:D9F2
Average EV/EBITDA: 23.2
4.2
-18%
N/A
DE
Uniper SE
XETRA:UN01
Negative Multiple: -142.5 N/A N/A
US
Vistra Corp
NYSE:VST
14.2
5%
2.8
SA
ACWA Power Co
SAU:2082
73.8
51%
1.4
IN
NTPC Ltd
NSE:NTPC
9
9%
1
IN
Adani Power Ltd
NSE:ADANIPOWER
14.6
14%
1
CN
CGN Power Co Ltd
SZSE:003816
16.5
21%
0.8
CN
China National Nuclear Power Co Ltd
SSE:601985
20.6
30%
0.7
TH
G
Gulf Energy Development PCL
SET:GULF
35.3
12%
2.9
US
Talen Energy Corp
NASDAQ:TLN
31.5
55%
0.6
CN
Huaneng Power International Inc
SSE:600011
12.6
38%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Drax Group PLC
XBER:D9F2
Average EV/EBIT: 34.2
5.7
-27%
N/A
DE
Uniper SE
XETRA:UN01
Negative Multiple: -87.5 N/A N/A
US
Vistra Corp
NYSE:VST
34.2
10%
3.4
SA
ACWA Power Co
SAU:2082
94.7
57%
1.7
IN
NTPC Ltd
NSE:NTPC
13.7
11%
1.2
IN
Adani Power Ltd
NSE:ADANIPOWER
18.7
13%
1.4
CN
CGN Power Co Ltd
SZSE:003816
16.5
1%
16.5
CN
China National Nuclear Power Co Ltd
SSE:601985
20.6
7%
2.9
TH
G
Gulf Energy Development PCL
SET:GULF
43.9
16%
2.7
US
Talen Energy Corp
NASDAQ:TLN
81.1
107%
0.8
CN
Huaneng Power International Inc
SSE:600011
12.6
7%
1.8

See Also

Summary
D9F2 intrinsic value, competitors valuation, and company profile.
DCF Valuation
D9F2 stock valuation using Discount Cash Flow valuation method.
Relative Valuation
D9F2 stock valuation using valuation multiples.
Wall Street Estimates
D9F2 price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
D9F2 stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 304,900+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.