Eversource Energy
NYSE:ES

Watchlist Manager
Eversource Energy Logo
Eversource Energy
NYSE:ES
Watchlist
Price: 59.94 USD 1.56% Market Closed
Market Cap: 22B USD

Relative Value

The Relative Value of one ES stock under the Base Case scenario is 149.44 USD. Compared to the current market price of 59.94 USD, Eversource Energy is Undervalued by 60%.

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.

ES Relative Value
Base Case
149.44 USD
Undervaluation 60%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
73
vs Industry
43
Median 3Y
2
Median 5Y
2.5
Industry
1.7
Forward
1.6
vs History
3
vs Industry
16
Median 3Y
17.5
Median 5Y
20.6
Industry
14.9
Forward
12.2
vs History
88
vs Industry
26
Median 3Y
11.4
Median 5Y
12
Industry
7
vs History
vs Industry
33
Median 3Y
13.8
Median 5Y
13.6
Industry
13.8
vs History
76
vs Industry
43
Median 3Y
1.5
Median 5Y
1.7
Industry
1.4
vs History
60
vs Industry
32
Median 3Y
4.1
Median 5Y
4.4
Industry
2.7
Forward
3.7
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
7.3
vs History
85
vs Industry
34
Median 3Y
13.1
Median 5Y
13.8
Industry
10.3
Forward
10.8
vs History
90
vs Industry
32
Median 3Y
20.1
Median 5Y
20.8
Industry
14.5
Forward
16.4
vs History
53
vs Industry
13
Median 3Y
23.5
Median 5Y
23.6
Industry
11
vs History
vs Industry
Median 3Y
-25.1
Median 5Y
-32.9
Industry
16.6
vs History
74
vs Industry
46
Median 3Y
0.9
Median 5Y
0.9
Industry
0.9

Multiples Across Competitors

ES Competitors Multiples
Eversource Energy Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Eversource Energy
NYSE:ES
22B USD 1.8 27.1 12.1 18.5
US
Nextera Energy Inc
NYSE:NEE
143.4B USD 5.8 20.7 16.8 30.3
US
Southern Co
NYSE:SO
97.9B USD 3.7 22.2 12.7 22.3
ES
Iberdrola SA
MAD:IBE
91B EUR 2 16.2 7.1 11.8
US
Duke Energy Corp
NYSE:DUK
90.9B USD 3 20.6 11.9 21.5
IT
Enel SpA
MIL:ENEL
74.3B EUR 1 10.7 5.7 8.5
US
Constellation Energy Corp
NASDAQ:CEG
67.9B USD 2.9 18.1 10.4 16.9
US
American Electric Power Company Inc
NASDAQ:AEP
55.4B USD 2.8 18.7 12.3 21.8
FR
Electricite de France SA
PAR:EDF
46.6B EUR 0.3 -2.5 -5.4 -3.2
US
Exelon Corp
NASDAQ:EXC
44.2B USD 1.9 18 11.3 20.7
US
Xcel Energy Inc
NASDAQ:XEL
39.6B USD 2.9 20.4 12.8 28.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Eversource Energy
NYSE:ES
Average EV/EBITDA: 11.3
12.1
8%
1.5
US
Nextera Energy Inc
NYSE:NEE
16.8
19%
0.9
US
Southern Co
NYSE:SO
12.7
7%
1.8
ES
Iberdrola SA
MAD:IBE
7.1
-1%
N/A
US
Duke Energy Corp
NYSE:DUK
11.9
7%
1.7
IT
Enel SpA
MIL:ENEL
5.7
3%
1.9
US
Constellation Energy Corp
NASDAQ:CEG
10.4
-5%
N/A
US
American Electric Power Company Inc
NASDAQ:AEP
12.3
11%
1.1
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -5.4 N/A N/A
US
Exelon Corp
NASDAQ:EXC
11.3
10%
1.1
US
Xcel Energy Inc
NASDAQ:XEL
12.8
14%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Eversource Energy
NYSE:ES
Average EV/EBIT: 20
18.5
9%
2.1
US
Nextera Energy Inc
NYSE:NEE
30.3
24%
1.3
US
Southern Co
NYSE:SO
22.3
6%
3.7
ES
Iberdrola SA
MAD:IBE
11.8
1%
11.8
US
Duke Energy Corp
NYSE:DUK
21.5
8%
2.7
IT
Enel SpA
MIL:ENEL
8.5
2%
4.2
US
Constellation Energy Corp
NASDAQ:CEG
16.9
2%
8.4
US
American Electric Power Company Inc
NASDAQ:AEP
21.8
13%
1.7
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -3.2 N/A N/A
US
Exelon Corp
NASDAQ:EXC
20.7
9%
2.3
US
Xcel Energy Inc
NASDAQ:XEL
28.3
22%
1.3