UN0 Relative Valuation - Uniper SE

Watchlist Manager

Watchlist

Price: 35.2 EUR 0.57%

Market Cap: €14.7B

Relative Value

The Relative Value of one UN0 stock under the Base Case scenario is 71.2 EUR. Compared to the current market price of 35.2 EUR, Uniper SE is Undervalued by 51%.

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.

What is Relative Valuation?

How is Relative Value calculated?

UN0 Relative Value

Base Case

Undervaluation 51%

Relative Value

Price

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
DE		Uniper SE XETRA:UN0	14.6B EUR	0.2	-45.7	3.6	10.4
US		Vistra Corp NYSE:VST	59.6B USD	3.5	62	15.1	36.5
SA		ACWA Power Co SAU:2082	184.5B SAR	25.9	103.5	73.8	94.7
IN		NTPC Ltd NSE:NTPC	3.7T INR	2	15.3	10.1	15.3
IN		Adani Power Ltd NSE:ADANIPOWER	2.7T INR	5	23.6	14.8	19.2
TH	G	Gulf Energy Development PCL SET:GULF	926.3B THB	7.7	43.3	47.1	57.8
CN		CGN Power Co Ltd SZSE:003816	199B CNY	2.4	21.2	16.8	16.8
CN		China National Nuclear Power Co Ltd SSE:601985	175.4B CNY	2.1	20.4	20.5	20.5
US		Talen Energy Corp NASDAQ:TLN	17.8B USD	7.7	78.7	32.5	82.7
CN		SDIC Power Holdings Co Ltd SSE:600886	105.8B CNY	2	16.2	12.7	12.7
CN		Huaneng Power International Inc SSE:600011	99.1B CNY	0.4	8.5	11.4	11.4

				Revenue Growth	P/S to Growth
DE		Uniper SE XETRA:UN0	Average P/S: 5.4 0.2	3%	0.1
US		Vistra Corp NYSE:VST	3.5	13%	0.3
SA		ACWA Power Co SAU:2082	25.9	27%	1
IN		NTPC Ltd NSE:NTPC	2	7%	0.3
IN		Adani Power Ltd NSE:ADANIPOWER	5	11%	0.5
TH	G	Gulf Energy Development PCL SET:GULF	7.7	5%	1.5
CN		CGN Power Co Ltd SZSE:003816	2.4	4%	0.6
CN		China National Nuclear Power Co Ltd SSE:601985	2.1	9%	0.2
US		Talen Energy Corp NASDAQ:TLN	7.7	31%	0.2
CN		SDIC Power Holdings Co Ltd SSE:600886	2	2%	1
CN		Huaneng Power International Inc SSE:600011	0.4	-1%	N/A

				Earnings Growth	PEG
DE		Uniper SE XETRA:UN0	Average P/E: 39.3 Negative Multiple: -45.7	25%	N/A
US		Vistra Corp NYSE:VST	62	15%	4.1
SA		ACWA Power Co SAU:2082	103.5	22%	4.7
IN		NTPC Ltd NSE:NTPC	15.3	6%	2.6
IN		Adani Power Ltd NSE:ADANIPOWER	23.6	8%	3
TH	G	Gulf Energy Development PCL SET:GULF	43.3	16%	2.7
CN		CGN Power Co Ltd SZSE:003816	21.2	2%	10.6
CN		China National Nuclear Power Co Ltd SSE:601985	20.4	7%	2.9
US		Talen Energy Corp NASDAQ:TLN	78.7	8%	9.8
CN		SDIC Power Holdings Co Ltd SSE:600886	16.2	8%	2
CN		Huaneng Power International Inc SSE:600011	8.5	20%	0.4

				EBITDA Growth	EV/EBITDA to Growth
DE		Uniper SE XETRA:UN0	Average EV/EBITDA: 23.5 3.6	-29%	N/A
US		Vistra Corp NYSE:VST	15.1	6%	2.5
SA		ACWA Power Co SAU:2082	73.8	51%	1.4
IN		NTPC Ltd NSE:NTPC	10.1	9%	1.1
IN		Adani Power Ltd NSE:ADANIPOWER	14.8	13%	1.1
TH	G	Gulf Energy Development PCL SET:GULF	47.1	12%	3.9
CN		CGN Power Co Ltd SZSE:003816	16.8	21%	0.8
CN		China National Nuclear Power Co Ltd SSE:601985	20.5	30%	0.7
US		Talen Energy Corp NASDAQ:TLN	32.5	57%	0.6
CN		SDIC Power Holdings Co Ltd SSE:600886	12.7	26%	0.5
CN		Huaneng Power International Inc SSE:600011	11.4	38%	0.3

				EBIT Growth	EV/EBIT to Growth
DE		Uniper SE XETRA:UN0	Average EV/EBIT: 34.4 10.4	-33%	N/A
US		Vistra Corp NYSE:VST	36.5	12%	3
SA		ACWA Power Co SAU:2082	94.7	57%	1.7
IN		NTPC Ltd NSE:NTPC	15.3	11%	1.4
IN		Adani Power Ltd NSE:ADANIPOWER	19.2	12%	1.6
TH	G	Gulf Energy Development PCL SET:GULF	57.8	15%	3.9
CN		CGN Power Co Ltd SZSE:003816	16.8	1%	16.8
CN		China National Nuclear Power Co Ltd SSE:601985	20.5	7%	2.9
US		Talen Energy Corp NASDAQ:TLN	82.7	105%	0.8
CN		SDIC Power Holdings Co Ltd SSE:600886	12.7	3%	4.2
CN		Huaneng Power International Inc SSE:600011	11.4	7%	1.6

Uniper SE
XETRA:UN0

Relative Value

Valuation Multiples

Multiples Across Competitors

UN0 Competitors Multiples
Uniper SE Competitors

See Also

Company

Help

Tools

Stocks

Uniper SE XETRA:UN0

Relative Value

Valuation Multiples

Multiples Across Competitors

UN0 Competitors Multiples Uniper SE Competitors

See Also

Company

Help

Tools

Stocks

Uniper SE
XETRA:UN0

UN0 Competitors Multiples
Uniper SE Competitors