CPFL Energia SA
BOVESPA:CPFE3

Watchlist Manager
CPFL Energia SA Logo
CPFL Energia SA
BOVESPA:CPFE3
Watchlist
Price: 37.9 BRL -0.55%
Market Cap: 43.7B BRL

Relative Value

The Relative Value of one CPFE3 stock under the Base Case scenario is 55.95 BRL. Compared to the current market price of 37.9 BRL, CPFL Energia SA is Undervalued by 32%.

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.

CPFE3 Relative Value
Base Case
55.95 BRL
Undervaluation 32%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
9
vs Industry
58
Median 3Y
0.9
Median 5Y
0.9
Industry
1.6
Forward
1
vs History
6
vs Industry
58
Median 3Y
7.2
Median 5Y
7
Industry
14.5
Forward
9
vs History
15
vs Industry
43
Median 3Y
5.4
Median 5Y
4.7
Industry
6.9
vs History
22
vs Industry
40
Median 3Y
5
Median 5Y
5.4
Industry
14.1
vs History
33
vs Industry
24
Median 3Y
2.1
Median 5Y
2
Industry
1.4
vs History
3
vs Industry
63
Median 3Y
1.4
Median 5Y
1.3
Industry
2.7
Forward
1.5
vs History
19
vs Industry
64
Median 3Y
4.3
Median 5Y
4.3
Industry
7.3
vs History
20
vs Industry
71
Median 3Y
4.4
Median 5Y
4.4
Industry
10.3
Forward
5.1
vs History
28
vs Industry
71
Median 3Y
5.3
Median 5Y
5.4
Industry
14.6
Forward
6.5
vs History
9
vs Industry
48
Median 3Y
7.6
Median 5Y
6.7
Industry
11
vs History
15
vs Industry
38
Median 3Y
8.2
Median 5Y
7.1
Industry
16.5
vs History
9
vs Industry
41
Median 3Y
0.9
Median 5Y
0.9
Industry
0.9

Multiples Across Competitors

CPFE3 Competitors Multiples
CPFL Energia SA Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
BR
CPFL Energia SA
BOVESPA:CPFE3
43.7B BRL 1 8 4.7 5.7
US
Nextera Energy Inc
NYSE:NEE
137.6B USD 5.6 19.8 16.3 29.5
ES
Iberdrola SA
MAD:IBE
90.7B EUR 2 16.1 7.1 11.8
US
Southern Co
NYSE:SO
97.7B USD 3.7 22.2 12.7 22.2
US
Duke Energy Corp
NYSE:DUK
92.3B USD 3 21 12 21.6
IT
Enel SpA
MIL:ENEL
71.6B EUR 1 10.1 5.6 8.3
US
American Electric Power Company Inc
NASDAQ:AEP
55.7B USD 2.8 18.8 12.4 21.8
US
Constellation Energy Corp
NASDAQ:CEG
53.5B USD 2.3 14.3 8.3 13.5
FR
Electricite de France SA
PAR:EDF
46.6B EUR 0.3 -2.5 -5.4 -3.2
US
Exelon Corp
NASDAQ:EXC
45.6B USD 2 18.5 11.4 21
US
Xcel Energy Inc
NASDAQ:XEL
39B USD 2.9 20.1 12.7 28
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
BR
CPFL Energia SA
BOVESPA:CPFE3
Average EV/EBITDA: 10.3
4.7
-1%
N/A
US
Nextera Energy Inc
NYSE:NEE
16.3
19%
0.9
ES
Iberdrola SA
MAD:IBE
7.1
-1%
N/A
US
Southern Co
NYSE:SO
12.7
7%
1.8
US
Duke Energy Corp
NYSE:DUK
12
7%
1.7
IT
Enel SpA
MIL:ENEL
5.6
3%
1.9
US
American Electric Power Company Inc
NASDAQ:AEP
12.4
11%
1.1
US
Constellation Energy Corp
NASDAQ:CEG
8.3
-5%
N/A
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -5.4 N/A N/A
US
Exelon Corp
NASDAQ:EXC
11.4
10%
1.1
US
Xcel Energy Inc
NASDAQ:XEL
12.7
14%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
BR
CPFL Energia SA
BOVESPA:CPFE3
Average EV/EBIT: 18.4
5.7
-2%
N/A
US
Nextera Energy Inc
NYSE:NEE
29.5
24%
1.2
ES
Iberdrola SA
MAD:IBE
11.8
1%
11.8
US
Southern Co
NYSE:SO
22.2
6%
3.7
US
Duke Energy Corp
NYSE:DUK
21.6
8%
2.7
IT
Enel SpA
MIL:ENEL
8.3
2%
4.1
US
American Electric Power Company Inc
NASDAQ:AEP
21.8
13%
1.7
US
Constellation Energy Corp
NASDAQ:CEG
13.5
2%
6.8
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -3.2 N/A N/A
US
Exelon Corp
NASDAQ:EXC
21
9%
2.3
US
Xcel Energy Inc
NASDAQ:XEL
28
22%
1.3