M

Mast Energy Developments PLC
LSE:MAST

Watchlist Manager
Mast Energy Developments PLC
LSE:MAST
Watchlist
Price: 0.17 GBX -5.56% Market Closed
Market Cap: 724.8k GBX
Have any thoughts about
Mast Energy Developments PLC?
Write Note

Relative Value

MAST doesn't have a meaningful market cap.

The Relative Value of one MAST stock under the Base Case scenario is 0.35 GBX. Compared to the current market price of 0.17 GBX, Mast Energy Developments PLC is Undervalued by 52%.

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.

MAST Relative Value
Base Case
0.35 GBX
Undervaluation 52%
Relative Value
Price
M
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
51
vs Industry
48
Median 3Y
2.4
Median 5Y
2.2
Industry
1.6
vs History
vs Industry
Median 3Y
-1.1
Median 5Y
-1.4
Industry
15.1
vs History
vs Industry
Median 3Y
-3.1
Median 5Y
-3.8
Industry
7
vs History
vs Industry
Median 3Y
-2.1
Median 5Y
-2.6
Industry
13.9
vs History
81
vs Industry
91
Median 3Y
0.6
Median 5Y
0.6
Industry
1.4
vs History
16
vs Industry
18
Median 3Y
5.8
Median 5Y
5.5
Industry
2.7
vs History
32
vs Industry
15
Median 3Y
18.7
Median 5Y
18.1
Industry
7.5
vs History
vs Industry
Median 3Y
-4.1
Median 5Y
-4.4
Industry
10.3
vs History
vs Industry
Median 3Y
-3.8
Median 5Y
-4.2
Industry
14.6
vs History
vs Industry
Median 3Y
-4.6
Median 5Y
-6.2
Industry
11.1
vs History
vs Industry
Median 3Y
-3.3
Median 5Y
-3.5
Industry
16.8
vs History
76
vs Industry
23
Median 3Y
1.3
Median 5Y
1.4
Industry
0.9

Multiples Across Competitors

MAST Competitors Multiples
Mast Energy Developments PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Mast Energy Developments PLC
LSE:MAST
724.8k GBP 2.1 -0.2 -3.5 -3.3
US
Nextera Energy Inc
NYSE:NEE
148.7B USD 5.7 21.5 15.4 26.1
US
Southern Co
NYSE:SO
91B USD 3.4 19.3 12.5 21.8
ES
Iberdrola SA
MAD:IBE
85.1B EUR 1.9 12.8 7 10.7
US
Duke Energy Corp
NYSE:DUK
83.8B USD 2.8 20 11.7 21.4
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
52.4B USD 2.1 19.1 11.8 21
US
American Electric Power Company Inc
NASDAQ:AEP
49.4B 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 58.1 24.3 24.3
P/E Multiple
Earnings Growth P/E to Growth
UK
M
Mast Energy Developments PLC
LSE:MAST
Average P/E: 22.5
Negative Multiple: -0.2
N/A N/A
US
Nextera Energy Inc
NYSE:NEE
21.5
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
20
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
19.1
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
58.1
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
M
Mast Energy Developments PLC
LSE:MAST
Average EV/EBITDA: 12.4
Negative Multiple: -3.5
N/A N/A
US
Nextera Energy Inc
NYSE:NEE
15.4
24%
0.6
US
Southern Co
NYSE:SO
12.5
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
UK
M
Mast Energy Developments PLC
LSE:MAST
Average EV/EBIT: 19.6
Negative Multiple: -3.3
N/A N/A
US
Nextera Energy Inc
NYSE:NEE
26.1
26%
1
US
Southern Co
NYSE:SO
21.8
46%
0.5
ES
Iberdrola SA
MAD:IBE
10.7
21%
0.5
US
Duke Energy Corp
NYSE:DUK
21.4
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
21
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