Equatorial Energia SA banner

Equatorial Energia SA
BOVESPA:EQTL3

Watchlist Manager
Equatorial Energia SA Logo
Equatorial Energia SA
BOVESPA:EQTL3
Watchlist
Price: 41.69 BRL 1.02% Market Closed
Market Cap: R$51.9B

Relative Value

The Relative Value of one EQTL3 stock under the Base Case scenario is 61.88 BRL. Compared to the current market price of 41.69 BRL, Equatorial Energia SA is Undervalued by 33%.

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.

EQTL3 Relative Value
Base Case
61.88 BRL
Undervaluation 33%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

EQTL3 Competitors Multiples
Equatorial Energia SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
BR
Equatorial Energia SA
BOVESPA:EQTL3
52.3B BRL 1.1 14.3 7.3 9.8
US
Nextera Energy Inc
NYSE:NEE
191.6B USD 7 28.1 18.8 35.1
ES
Iberdrola SA
MAD:IBE
126.2B EUR 2.8 23.3 10.1 18.7
IT
Enel SpA
MIL:ENEL
92.1B EUR 0.8 9.2 5.4 7.6
US
Southern Co
NYSE:SO
104.2B USD 3.6 23.4 12.5 22.3
US
Duke Energy Corp
NYSE:DUK
98.7B USD 3.1 20.1 21.1 21.1
US
Constellation Energy Corp
NASDAQ:CEG
92.1B USD 3.7 33.6 20 28.1
US
American Electric Power Company Inc
NASDAQ:AEP
70B USD 3.2 19.6 13 21.4
FR
Electricite de France SA
PAR:EDF
46.6B EUR 0.3 -2.5 -5.4 -3.2
US
Exelon Corp
NASDAQ:EXC
48.7B USD 2 17.6 11 18.8
US
Xcel Energy Inc
NASDAQ:XEL
48.3B USD 3.3 23.9 13.8 28.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
BR
Equatorial Energia SA
BOVESPA:EQTL3
Average EV/EBITDA: 13.3
7.3
5%
1.5
US
Nextera Energy Inc
NYSE:NEE
18.8
14%
1.3
ES
Iberdrola SA
MAD:IBE
10.1
-2%
N/A
IT
Enel SpA
MIL:ENEL
5.4
7%
0.8
US
Southern Co
NYSE:SO
12.5
8%
1.6
US
Duke Energy Corp
NYSE:DUK
21.1
32%
0.7
US
Constellation Energy Corp
NASDAQ:CEG
20
7%
2.9
US
American Electric Power Company Inc
NASDAQ:AEP
13
11%
1.2
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -5.4 N/A N/A
US
Exelon Corp
NASDAQ:EXC
11
8%
1.4
US
Xcel Energy Inc
NASDAQ:XEL
13.8
13%
1.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
BR
Equatorial Energia SA
BOVESPA:EQTL3
Average EV/EBIT: 21.1
9.8
5%
2
US
Nextera Energy Inc
NYSE:NEE
35.1
19%
1.8
ES
Iberdrola SA
MAD:IBE
18.7
0%
N/A
IT
Enel SpA
MIL:ENEL
7.6
7%
1.1
US
Southern Co
NYSE:SO
22.3
11%
2
US
Duke Energy Corp
NYSE:DUK
21.1
10%
2.1
US
Constellation Energy Corp
NASDAQ:CEG
28.1
13%
2.2
US
American Electric Power Company Inc
NASDAQ:AEP
21.4
12%
1.8
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -3.2 N/A N/A
US
Exelon Corp
NASDAQ:EXC
18.8
7%
2.7
US
Xcel Energy Inc
NASDAQ:XEL
28.4
17%
1.7