Neoenergia SA
BOVESPA:NEOE3

Watchlist Manager
Neoenergia SA Logo
Neoenergia SA
BOVESPA:NEOE3
Watchlist
Price: 19.12 BRL -2% Market Closed
Market Cap: 23.2B BRL
Have any thoughts about
Neoenergia SA?
Write Note

Relative Value

The Relative Value of one NEOE3 stock under the Base Case scenario is 49.35 BRL. Compared to the current market price of 19.12 BRL, Neoenergia SA is Undervalued by 61%.

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.

NEOE3 Relative Value
Base Case
49.35 BRL
Undervaluation 61%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
50
vs Industry
76
Median 3Y
0.5
Median 5Y
0.5
Industry
1.6
Forward
0.5
vs History
26
vs Industry
68
Median 3Y
5
Median 5Y
5.4
Industry
15.1
Forward
6.9
vs History
28
vs Industry
26
Median 3Y
9.3
Median 5Y
7.3
Industry
7
vs History
28
vs Industry
53
Median 3Y
3.1
Median 5Y
3.7
Industry
13.9
vs History
69
vs Industry
72
Median 3Y
0.7
Median 5Y
0.8
Industry
1.4
vs History
20
vs Industry
70
Median 3Y
1.1
Median 5Y
1.1
Industry
2.7
Forward
1.3
vs History
46
vs Industry
64
Median 3Y
3.8
Median 5Y
4.5
Industry
7.5
vs History
38
vs Industry
74
Median 3Y
4.2
Median 5Y
4.4
Industry
10.3
Forward
5
vs History
38
vs Industry
72
Median 3Y
5.2
Median 5Y
5.6
Industry
14.6
Forward
6.7
vs History
28
vs Industry
13
Median 3Y
21.8
Median 5Y
15
Industry
11.1
vs History
23
vs Industry
14
Median 3Y
19.5
Median 5Y
13.6
Industry
16.8
vs History
44
vs Industry
75
Median 3Y
0.6
Median 5Y
0.6
Industry
0.9

Multiples Across Competitors

NEOE3 Competitors Multiples
Neoenergia 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
Neoenergia SA
BOVESPA:NEOE3
23.2B BRL 0.5 6.2 4.6 5.9
US
Nextera Energy Inc
NYSE:NEE
147.1B USD 5.6 21.2 15.3 25.9
US
Southern Co
NYSE:SO
90.4B USD 3.4 19.3 12.4 21.7
ES
Iberdrola SA
MAD:IBE
84.7B EUR 1.9 12.8 7 10.6
US
Duke Energy Corp
NYSE:DUK
83.4B USD 2.8 19.8 11.7 21.3
IT
Enel SpA
MIL:ENEL
69.1B EUR 0.6 7.9 4 5.4
US
Constellation Energy Corp
NASDAQ:CEG
71.5B USD 3 25 12.8 23.3
US
PG&E Corp
NYSE:PCG
52B USD 2.1 18.9 11.8 20.9
US
American Electric Power Company Inc
NASDAQ:AEP
49.2B USD 2.5 18.7 12.4 22.4
FR
Electricite de France SA
PAR:EDF
46.6B EUR 0.3 -2.5 -5.4 -3.2
DK
Oersted A/S
SWB:D2G
39.4B EUR 4.6 58.2 24.3 24.3
P/E Multiple
Earnings Growth P/E to Growth
BR
Neoenergia SA
BOVESPA:NEOE3
Average P/E: 20.8
6.2
-6%
N/A
US
Nextera Energy Inc
NYSE:NEE
21.2
14%
1.6
US
Southern Co
NYSE:SO
19.3
31%
0.6
ES
Iberdrola SA
MAD:IBE
12.8
24%
0.5
US
Duke Energy Corp
NYSE:DUK
19.8
93%
0.2
IT
Enel SpA
MIL:ENEL
7.9
112%
0.1
US
Constellation Energy Corp
NASDAQ:CEG
25
93%
0.3
US
PG&E Corp
NYSE:PCG
18.9
91%
0.2
US
American Electric Power Company Inc
NASDAQ:AEP
18.7
53%
0.4
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -2.5 N/A N/A
DK
O
Oersted A/S
SWB:D2G
58.2
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
BR
Neoenergia SA
BOVESPA:NEOE3
Average EV/EBITDA: 11.6
4.6
8%
0.6
US
Nextera Energy Inc
NYSE:NEE
15.3
24%
0.6
US
Southern Co
NYSE:SO
12.4
28%
0.4
ES
Iberdrola SA
MAD:IBE
7
16%
0.4
US
Duke Energy Corp
NYSE:DUK
11.7
25%
0.5
IT
Enel SpA
MIL:ENEL
4
1%
4.7
US
Constellation Energy Corp
NASDAQ:CEG
12.8
28%
0.5
US
PG&E Corp
NYSE:PCG
11.8
60%
0.2
US
American Electric Power Company Inc
NASDAQ:AEP
12.4
38%
0.3
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -5.4 N/A N/A
DK
O
Oersted A/S
SWB:D2G
24.3
153%
0.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
BR
Neoenergia SA
BOVESPA:NEOE3
Average EV/EBIT: 18.2
5.9
6%
1.1
US
Nextera Energy Inc
NYSE:NEE
25.9
26%
1
US
Southern Co
NYSE:SO
21.7
46%
0.5
ES
Iberdrola SA
MAD:IBE
10.6
21%
0.5
US
Duke Energy Corp
NYSE:DUK
21.3
35%
0.6
IT
Enel SpA
MIL:ENEL
5.4
1%
3.8
US
Constellation Energy Corp
NASDAQ:CEG
23.3
161%
0.1
US
PG&E Corp
NYSE:PCG
20.9
99%
0.2
US
American Electric Power Company Inc
NASDAQ:AEP
22.4
56%
0.4
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -3.2 N/A N/A
DK
O
Oersted A/S
SWB:D2G
24.3
64%
0.4

See Also

Discover More
Back to Top