Kaluzhskaya Sbytovaya Kompaniya PAO
MOEX:KLSB

Watchlist Manager
Kaluzhskaya Sbytovaya Kompaniya PAO Logo
Kaluzhskaya Sbytovaya Kompaniya PAO
MOEX:KLSB
Watchlist
Price: 21.21 RUB 2.81% Market Closed
Market Cap: 3B RUB
Have any thoughts about
Kaluzhskaya Sbytovaya Kompaniya PAO?
Write Note
Section:
 

Relative Value

The Relative Value of one KLSB stock under the Base Case scenario is 55.2 RUB. Compared to the current market price of 21.21 RUB, Kaluzhskaya Sbytovaya Kompaniya PAO is Undervalued by 62%.

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.

KLSB Relative Value
Base Case
55.2 RUB
Undervaluation 62%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

0.1
P/S
P/S
Price to Sales
0.1
vs History
20
vs Industry
96
Median 3Y
0.1
Median 5Y
0.1
Industry
1.6
More Details
24.5
P/E
P/E
Price to Earnings
24.5
vs History
31
vs Industry
22
Median 3Y
25.1
Median 5Y
25.1
Industry
15.1
More Details
8.5
P/OCF
P/OCF
Price to OCF
8.5
vs History
3
vs Industry
73
Median 3Y
6.5
Median 5Y
5.3
Industry
7
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
28
Median 3Y
-5.1
Median 5Y
-4.8
Industry
13.9
More Details
2.3
P/B
P/B
Price to Book Value
2.3
vs History
20
vs Industry
32
Median 3Y
2.1
Median 5Y
1.6
Industry
1.4
More Details
0.2
EV/S
EV/S
Enterprise Value to Sales
0.2
vs History
22
vs Industry
94
Median 3Y
0.2
Median 5Y
0.2
Industry
2.7
More Details
6.4
EV/GP
EV/GP
Enterprise Value to Gross Profit
6.4
vs History
20
vs Industry
76
Median 3Y
5.1
Median 5Y
5.1
Industry
7.5
More Details
6.1
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
6.1
vs History
58
vs Industry
64
Median 3Y
6.3
Median 5Y
6.3
Industry
10.3
More Details
9.4
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
9.4
vs History
47
vs Industry
63
Median 3Y
9.2
Median 5Y
9.2
Industry
14.6
More Details
14.7
EV/OCF
EV/OCF
Enterprise Value to OCF
14.7
vs History
15
vs Industry
73
Median 3Y
8.6
Median 5Y
8.6
Industry
11.1
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
42
Median 3Y
9.9
Median 5Y
9.9
Industry
16.8
More Details
1.1
EV/IC
EV/IC
Enterprise Value to IC
1.1
vs History
11
vs Industry
47
Median 3Y
0.9
Median 5Y
0.8
Industry
0.9
More Details

Multiples Across Competitors

KLSB Competitors Multiples
Kaluzhskaya Sbytovaya Kompaniya PAO Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
RU
Kaluzhskaya Sbytovaya Kompaniya PAO
MOEX:KLSB
3B RUB 0.1 24.5 6.1 9.4
DE
Uniper SE
XETRA:UN01
562.9B EUR 2.1 -29.7 -142.5 -87.5
SA
ACWA Power Co
SAU:2082
284.5B SAR 46.1 149.4 114.5 139.2
US
Vistra Corp
NYSE:VST
47.7B USD 2.9 25.7 10.3 17.2
IN
NTPC Ltd
NSE:NTPC
3.2T INR 1.8 14.6 9.9 14.7
CN
CGN Power Co Ltd
SZSE:003816
202.5B CNY 2.4 18.4 15.1 15.1
CN
China National Nuclear Power Co Ltd
SSE:601985
184.1B CNY 2.4 18.1 16.4 16.4
IN
Adani Power Ltd
NSE:ADANIPOWER
1.9T INR 3.5 15.1 10.2 12.7
TH
Gulf Energy Development PCL
SET:GULF
695.2B THB 5.7 36.5 37.9 46.7
CN
SDIC Power Holdings Co Ltd
SSE:600886
120.1B CNY 2.1 17 14.2 14.2
IN
JSW Energy Ltd
NSE:JSWENERGY
1.2T INR 10.3 59.8 25.7 36.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
RU
Kaluzhskaya Sbytovaya Kompaniya PAO
MOEX:KLSB
Average EV/EBITDA: 26
6.1
N/A N/A
DE
Uniper SE
XETRA:UN01
Negative Multiple: -142.5 N/A N/A
SA
ACWA Power Co
SAU:2082
114.5
106%
1.1
US
Vistra Corp
NYSE:VST
10.3
39%
0.3
IN
NTPC Ltd
NSE:NTPC
9.9
38%
0.3
CN
CGN Power Co Ltd
SZSE:003816
15.1
89%
0.2
CN
China National Nuclear Power Co Ltd
SSE:601985
16.4
102%
0.2
IN
Adani Power Ltd
NSE:ADANIPOWER
10.2
N/A N/A
TH
G
Gulf Energy Development PCL
SET:GULF
37.9
77%
0.5
CN
SDIC Power Holdings Co Ltd
SSE:600886
14.2
123%
0.1
IN
JSW Energy Ltd
NSE:JSWENERGY
25.7
105%
0.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
RU
Kaluzhskaya Sbytovaya Kompaniya PAO
MOEX:KLSB
Average EV/EBIT: 32.2
9.4
N/A N/A
DE
Uniper SE
XETRA:UN01
Negative Multiple: -87.5 N/A N/A
SA
ACWA Power Co
SAU:2082
139.2
104%
1.3
US
Vistra Corp
NYSE:VST
17.2
64%
0.3
IN
NTPC Ltd
NSE:NTPC
14.7
43%
0.3
CN
CGN Power Co Ltd
SZSE:003816
15.1
18%
0.8
CN
China National Nuclear Power Co Ltd
SSE:601985
16.4
16%
1.1
IN
Adani Power Ltd
NSE:ADANIPOWER
12.7
N/A N/A
TH
G
Gulf Energy Development PCL
SET:GULF
46.7
35%
1.3
CN
SDIC Power Holdings Co Ltd
SSE:600886
14.2
34%
0.4
IN
JSW Energy Ltd
NSE:JSWENERGY
36.5
121%
0.3

See Also

Summary
KLSB intrinsic value, competitors valuation, and company profile.
DCF Valuation
KLSB stock valuation using Discount Cash Flow valuation method.
Relative Valuation
KLSB stock valuation using valuation multiples.
Wall Street Estimates
KLSB price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
KLSB stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 210,100+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.