A

Aboitiz Power Corp
XPHS:AP

Watchlist Manager
Aboitiz Power Corp
XPHS:AP
Watchlist
Price: 44 PHP Market Closed
Market Cap: 317.1B PHP

Relative Value

The Relative Value of one AP stock under the Base Case scenario is hidden PHP. Compared to the current market price of 44 PHP, Aboitiz Power Corp 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.

AP Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
19
vs Industry
51
Median 3Y
1.3
Median 5Y
1.4
Industry
1.7
Forward
1.6
vs History
25
vs Industry
58
Median 3Y
8.2
Median 5Y
9.7
Industry
15.2
Forward
9.9
vs History
12
vs Industry
50
Median 3Y
6.1
Median 5Y
6.2
Industry
7.4
vs History
87
vs Industry
25
Median 3Y
12.7
Median 5Y
12.9
Industry
14.6
vs History
38
vs Industry
43
Median 3Y
1.5
Median 5Y
1.5
Industry
1.4
vs History
26
vs Industry
52
Median 3Y
2.2
Median 5Y
2.5
Industry
2.9
Forward
2.6
vs History
28
vs Industry
58
Median 3Y
6.3
Median 5Y
6.3
Industry
7.9
vs History
11
vs Industry
50
Median 3Y
10
Median 5Y
9.5
Industry
10.7
Forward
9
vs History
17
vs Industry
50
Median 3Y
13.9
Median 5Y
13.2
Industry
15.3
Forward
11.9
vs History
14
vs Industry
50
Median 3Y
10.6
Median 5Y
10.8
Industry
11.3
vs History
0
vs Industry
29
Median 3Y
18.3
Median 5Y
15.7
Industry
17
vs History
33
vs Industry
33
Median 3Y
1.1
Median 5Y
1
Industry
0.9

Multiples Across Competitors

AP Competitors Multiples
Aboitiz Power Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
PH
Aboitiz Power Corp
XPHS:AP
317.1B PHP 1.6 10.6 10.8 14.7
DE
Uniper SE
XETRA:UN01
562.9B EUR 2.1 -29.7 -142.5 -87.5
US
Vistra Corp
NYSE:VST
50.9B USD 3 53.1 13.4 32.4
SA
ACWA Power Co
SAU:2082
184.5B SAR 25.9 103.5 73.8 94.7
IN
NTPC Ltd
NSE:NTPC
3.3T INR 1.8 14.1 9.4 14.3
IN
Adani Power Ltd
NSE:ADANIPOWER
2.8T INR 5 22.9 14.6 18.7
CN
CGN Power Co Ltd
SZSE:003816
198.5B CNY 2.4 21.1 16.8 16.8
CN
China National Nuclear Power Co Ltd
SSE:601985
187B CNY 2.3 21.7 20.9 20.9
TH
Gulf Energy Development PCL
SET:GULF
634.9B THB 5.3 29.7 35.3 43.3
US
Talen Energy Corp
NASDAQ:TLN
17B USD 7.4 75.1 31.2 79.4
CN
SDIC Power Holdings Co Ltd
SSE:600886
106.4B CNY 2 16.3 14.3 14.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
PH
A
Aboitiz Power Corp
XPHS:AP
Average EV/EBITDA: 24
10.8
2%
5.4
DE
Uniper SE
XETRA:UN01
Negative Multiple: -142.5 N/A N/A
US
Vistra Corp
NYSE:VST
13.4
5%
2.7
SA
ACWA Power Co
SAU:2082
73.8
51%
1.4
IN
NTPC Ltd
NSE:NTPC
9.4
9%
1
IN
Adani Power Ltd
NSE:ADANIPOWER
14.6
13%
1.1
CN
CGN Power Co Ltd
SZSE:003816
16.8
21%
0.8
CN
China National Nuclear Power Co Ltd
SSE:601985
20.9
30%
0.7
TH
G
Gulf Energy Development PCL
SET:GULF
35.3
12%
2.9
US
Talen Energy Corp
NASDAQ:TLN
31.2
55%
0.6
CN
SDIC Power Holdings Co Ltd
SSE:600886
14.3
26%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
PH
A
Aboitiz Power Corp
XPHS:AP
Average EV/EBIT: 34.9
14.7
3%
4.9
DE
Uniper SE
XETRA:UN01
Negative Multiple: -87.5 N/A N/A
US
Vistra Corp
NYSE:VST
32.4
10%
3.2
SA
ACWA Power Co
SAU:2082
94.7
57%
1.7
IN
NTPC Ltd
NSE:NTPC
14.3
11%
1.3
IN
Adani Power Ltd
NSE:ADANIPOWER
18.7
12%
1.6
CN
CGN Power Co Ltd
SZSE:003816
16.8
1%
16.8
CN
China National Nuclear Power Co Ltd
SSE:601985
20.9
7%
3
TH
G
Gulf Energy Development PCL
SET:GULF
43.3
15%
2.9
US
Talen Energy Corp
NASDAQ:TLN
79.4
108%
0.7
CN
SDIC Power Holdings Co Ltd
SSE:600886
14.3
3%
4.8