UN0 Relative Valuation - Uniper SE

Watchlist Manager

Watchlist

Price: 34.35 EUR -1.15%

Market Cap: €14.3B

Relative Value

The Relative Value of one UN0 stock under the Base Case scenario is hidden EUR. Compared to the current market price of 34.35 EUR, Uniper SE 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.

What is Relative Valuation?

How is Relative Value calculated?

UN0 Relative Value

Show

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	14.5B EUR	0.2	-44.6	3.4	10
US		Vistra Corp NYSE:VST	56.4B USD	3.3	58.7	14.6	35
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	15.2	10	15.2
CN		CGN Power Co Ltd SZSE:003816	206.5B CNY	2.5	22	17.1	17.1
TH	G	Gulf Energy Development PCL SET:GULF	859B THB	7.1	40.2	45.5	54.5
IN		Adani Power Ltd NSE:ADANIPOWER	2.7T INR	4.9	23.2	14.6	18.9
CN		China National Nuclear Power Co Ltd SSE:601985	178.3B CNY	2.2	20.7	20.6	20.6
US		Talen Energy Corp NASDAQ:TLN	16.5B USD	6.3	-74.6	64.7	-773.6
CN		SDIC Power Holdings Co Ltd SSE:600886	108B CNY	2	16.5	12.9	12.9
CN		Huaneng Power International Inc SSE:600011	103.4B CNY	0.4	8.9	11.6	11.6

				Revenue Growth	P/S to Growth
DE		Uniper SE XETRA:UN0	Average P/S: 5.2 0.2	3%	0.1
US		Vistra Corp NYSE:VST	3.3	13%	0.3
SA		ACWA Power Co SAU:2082	25.9	27%	1
IN		NTPC Ltd NSE:NTPC	2	7%	0.3
CN		CGN Power Co Ltd SZSE:003816	2.5	4%	0.6
TH	G	Gulf Energy Development PCL SET:GULF	7.1	N/A	N/A
IN		Adani Power Ltd NSE:ADANIPOWER	4.9	11%	0.4
CN		China National Nuclear Power Co Ltd SSE:601985	2.2	9%	0.2
US		Talen Energy Corp NASDAQ:TLN	6.3	20%	0.3
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: 34.3 Negative Multiple: -44.6	25%	N/A
US		Vistra Corp NYSE:VST	58.7	15%	3.9
SA		ACWA Power Co SAU:2082	103.5	22%	4.7
IN		NTPC Ltd NSE:NTPC	15.2	6%	2.5
CN		CGN Power Co Ltd SZSE:003816	22	2%	11
TH	G	Gulf Energy Development PCL SET:GULF	40.2	N/A	N/A
IN		Adani Power Ltd NSE:ADANIPOWER	23.2	8%	2.9
CN		China National Nuclear Power Co Ltd SSE:601985	20.7	7%	3
US		Talen Energy Corp NASDAQ:TLN	Negative Multiple: -74.6	N/A	N/A
CN		SDIC Power Holdings Co Ltd SSE:600886	16.5	8%	2.1
CN		Huaneng Power International Inc SSE:600011	8.9	20%	0.4

				EBITDA Growth	EV/EBITDA to Growth
DE		Uniper SE XETRA:UN0	Average EV/EBITDA: 26.2 3.4	-30%	N/A
US		Vistra Corp NYSE:VST	14.6	6%	2.4
SA		ACWA Power Co SAU:2082	73.8	51%	1.4
IN		NTPC Ltd NSE:NTPC	10	9%	1.1
CN		CGN Power Co Ltd SZSE:003816	17.1	21%	0.8
TH	G	Gulf Energy Development PCL SET:GULF	45.5	11%	4.1
IN		Adani Power Ltd NSE:ADANIPOWER	14.6	12%	1.2
CN		China National Nuclear Power Co Ltd SSE:601985	20.6	29%	0.7
US		Talen Energy Corp NASDAQ:TLN	64.7	94%	0.7
CN		SDIC Power Holdings Co Ltd SSE:600886	12.9	28%	0.5
CN		Huaneng Power International Inc SSE:600011	11.6	37%	0.3

				EBIT Growth	EV/EBIT to Growth
DE		Uniper SE XETRA:UN0	Average EV/EBIT: 29 10	-33%	N/A
US		Vistra Corp NYSE:VST	35	12%	2.9
SA		ACWA Power Co SAU:2082	94.7	58%	1.6
IN		NTPC Ltd NSE:NTPC	15.2	9%	1.7
CN		CGN Power Co Ltd SZSE:003816	17.1	1%	17.1
TH	G	Gulf Energy Development PCL SET:GULF	54.5	10%	5.4
IN		Adani Power Ltd NSE:ADANIPOWER	18.9	12%	1.6
CN		China National Nuclear Power Co Ltd SSE:601985	20.6	7%	2.9
US		Talen Energy Corp NASDAQ:TLN	Negative Multiple: -773.6	N/A	N/A
CN		SDIC Power Holdings Co Ltd SSE:600886	12.9	1%	12.9
CN		Huaneng Power International Inc SSE:600011	11.6	4%	2.9

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