JSW Energy Ltd
NSE:JSWENERGY

Watchlist Manager
JSW Energy Ltd Logo
JSW Energy Ltd
NSE:JSWENERGY
Watchlist
Price: 648.05 INR -1.77% Market Closed
Market Cap: 1.1T INR
Have any thoughts about
JSW Energy Ltd?
Write Note

Relative Value

The Relative Value of one JSWENERGY stock under the Base Case scenario is 916.31 INR. Compared to the current market price of 648.05 INR, JSW Energy Ltd is Undervalued by 29%.

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.

JSWENERGY Relative Value
Base Case
916.31 INR
Undervaluation 29%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
7
vs Industry
5
Median 3Y
7
Median 5Y
5.3
Industry
1.6
Forward
7.8
vs History
17
vs Industry
4
Median 3Y
50.2
Median 5Y
25.8
Industry
15.1
Forward
48.4
vs History
4
vs Industry
12
Median 3Y
17.2
Median 5Y
14.7
Industry
7
vs History
vs Industry
4
Median 3Y
29.3
Median 5Y
25.4
Industry
13.9
vs History
12
vs Industry
6
Median 3Y
3.2
Median 5Y
2.7
Industry
1.4
vs History
7
vs Industry
6
Median 3Y
8.8
Median 5Y
6.5
Industry
2.7
Forward
9.3
vs History
14
vs Industry
12
Median 3Y
16.3
Median 5Y
12.9
Industry
7.5
vs History
6
vs Industry
10
Median 3Y
20
Median 5Y
16.4
Industry
10.3
Forward
18.6
vs History
12
vs Industry
9
Median 3Y
31.7
Median 5Y
23.2
Industry
14.6
Forward
25.5
vs History
7
vs Industry
16
Median 3Y
20.5
Median 5Y
16.9
Industry
11.1
vs History
vs Industry
4
Median 3Y
-29.5
Median 5Y
6.3
Industry
16.8
vs History
15
vs Industry
10
Median 3Y
2.1
Median 5Y
1.8
Industry
0.9

Multiples Across Competitors

JSWENERGY Competitors Multiples
JSW Energy Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
JSW Energy Ltd
NSE:JSWENERGY
1.1T INR 9.9 57.9 25 35.5
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
48.4B USD 3 26.2 10.3 17.3
IN
NTPC Ltd
NSE:NTPC
3.3T INR 1.8 14.7 9.9 14.7
CN
CGN Power Co Ltd
SZSE:003816
210.1B CNY 2.5 19.1 15.3 15.3
CN
China National Nuclear Power Co Ltd
SSE:601985
195.6B CNY 2.6 19.2 16.8 16.8
IN
Adani Power Ltd
NSE:ADANIPOWER
1.9T INR 3.5 15 10.2 12.6
TH
Gulf Energy Development PCL
SET:GULF
701.1B THB 5.8 36.8 38.2 47
CN
SDIC Power Holdings Co Ltd
SSE:600886
121.9B CNY 2.1 17.3 14.4 14.4
CN
Huaneng Power International Inc
SSE:600011
98B CNY 0.4 28.1 15.7 15.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
JSW Energy Ltd
NSE:JSWENERGY
Average EV/EBITDA: 27
25
105%
0.2
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
15.3
89%
0.2
CN
China National Nuclear Power Co Ltd
SSE:601985
16.8
102%
0.2
IN
Adani Power Ltd
NSE:ADANIPOWER
10.2
N/A N/A
TH
G
Gulf Energy Development PCL
SET:GULF
38.2
77%
0.5
CN
SDIC Power Holdings Co Ltd
SSE:600886
14.4
123%
0.1
CN
Huaneng Power International Inc
SSE:600011
15.7
198%
0.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
JSW Energy Ltd
NSE:JSWENERGY
Average EV/EBIT: 32.8
35.5
121%
0.3
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
17.3
64%
0.3
IN
NTPC Ltd
NSE:NTPC
14.7
43%
0.3
CN
CGN Power Co Ltd
SZSE:003816
15.3
18%
0.8
CN
China National Nuclear Power Co Ltd
SSE:601985
16.8
16%
1.1
IN
Adani Power Ltd
NSE:ADANIPOWER
12.6
N/A N/A
TH
G
Gulf Energy Development PCL
SET:GULF
47
35%
1.3
CN
SDIC Power Holdings Co Ltd
SSE:600886
14.4
34%
0.4
CN
Huaneng Power International Inc
SSE:600011
15.7
40%
0.4

See Also

Discover More
Back to Top