Huadian Power International Corp Ltd
XBER:SHX

Watchlist Manager
Huadian Power International Corp Ltd Logo
Huadian Power International Corp Ltd
XBER:SHX
Watchlist
Price: 0.434 EUR -3.13% Market Closed
Market Cap: 4.4B EUR

Relative Value

The Relative Value of one SHX stock under the Base Case scenario is 1.713 EUR. Compared to the current market price of 0.434 EUR, Huadian Power International Corp Ltd is Undervalued by 75%.

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.

SHX Relative Value
Base Case
1.713 EUR
Undervaluation 75%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
63
vs Industry
76
Median 3Y
0.6
Median 5Y
0.5
Industry
1.7
Forward
0.5
vs History
49
vs Industry
39
Median 3Y
14.4
Median 5Y
9.2
Industry
15.2
Forward
8.8
vs History
58
vs Industry
60
Median 3Y
4.8
Median 5Y
3.2
Industry
7.4
vs History
vs Industry
6
Median 3Y
-8.4
Median 5Y
-7.8
Industry
14.6
vs History
47
vs Industry
66
Median 3Y
1
Median 5Y
0.9
Industry
1.4
vs History
50
vs Industry
67
Median 3Y
1.4
Median 5Y
1.4
Industry
2.9
Forward
1.5
vs History
58
vs Industry
15
Median 3Y
19.8
Median 5Y
16.5
Industry
7.9
vs History
50
vs Industry
14
Median 3Y
19.4
Median 5Y
16.1
Industry
10.7
Forward
7.5
vs History
50
vs Industry
24
Median 3Y
19.4
Median 5Y
16.1
Industry
15.3
Forward
17.2
vs History
58
vs Industry
44
Median 3Y
10.3
Median 5Y
7.2
Industry
11.3
vs History
57
vs Industry
18
Median 3Y
13
Median 5Y
13
Industry
16.9
vs History
68
vs Industry
63
Median 3Y
0.8
Median 5Y
0.7
Industry
0.9

Multiples Across Competitors

SHX Competitors Multiples
Huadian Power International Corp 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
CN
Huadian Power International Corp Ltd
XBER:SHX
60.4B EUR 0.5 9.1 15.9 15.9
DE
Uniper SE
XETRA:UN01
562.9B EUR 2.1 -29.7 -142.5 -87.5
US
Vistra Corp
NYSE:VST
55.2B USD 3.2 57.5 14.3 34.4
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 13.1 9 13.6
IN
Adani Power Ltd
NSE:ADANIPOWER
2.7T INR 4.9 22.7 14.5 18.5
CN
CGN Power Co Ltd
SZSE:003816
194.4B CNY 2.3 20.7 16.6 16.6
CN
China National Nuclear Power Co Ltd
SSE:601985
180B CNY 2.2 20.9 20.6 20.6
TH
Gulf Energy Development PCL
SET:GULF
620B THB 5.1 29 34.7 42.6
US
Talen Energy Corp
NASDAQ:TLN
17B USD 7.4 75.3 31.3 79.5
CN
Huaneng Power International Inc
SSE:600011
109.3B CNY 0.5 9.4 12.6 12.6