Manawa Energy Ltd
NZX:MNW

Watchlist Manager
Manawa Energy Ltd Logo
Manawa Energy Ltd
NZX:MNW
Watchlist
Price: 5.57 NZD -0.89% Market Closed
Market Cap: 1.7B NZD
Have any thoughts about
Manawa Energy Ltd?
Write Note
Section:
 

Relative Value

The Relative Value of one MNW stock under the Base Case scenario is 6.98 NZD. Compared to the current market price of 5.57 NZD, Manawa Energy Ltd is Undervalued by 20%.

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.

MNW Relative Value
Base Case
6.98 NZD
Undervaluation 20%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

3.1
P/S
P/S
Price to Sales
3.1
vs History
50
vs Industry
28
Median 3Y
3.5
Median 5Y
3
Industry
1.6
Forward
3.5
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
5
Median 3Y
12.8
Median 5Y
3.5
Industry
15.1
Forward
31.7
More Details
16
P/OCF
P/OCF
Price to OCF
16
vs History
20
vs Industry
25
Median 3Y
11.9
Median 5Y
11.1
Industry
7
More Details
22.4
P/FCFE
P/FCFE
Price to FCFE
22.4
vs History
20
vs Industry
20
Median 3Y
13.4
Median 5Y
-5.5
Industry
13.9
More Details
1.5
P/B
P/B
Price to Book Value
1.5
vs History
49
vs Industry
56
Median 3Y
1.3
Median 5Y
1.5
Industry
1.4
More Details
3.9
EV/S
EV/S
Enterprise Value to Sales
3.9
vs History
50
vs Industry
38
Median 3Y
4.4
Median 5Y
3.9
Industry
2.7
Forward
4.4
More Details
10.6
EV/GP
EV/GP
Enterprise Value to Gross Profit
10.6
vs History
25
vs Industry
45
Median 3Y
9.9
Median 5Y
7.8
Industry
7.5
More Details
24.6
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
24.6
vs History
1
vs Industry
27
Median 3Y
16.8
Median 5Y
16.1
Industry
10.3
Forward
19.3
More Details
24.6
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
24.6
vs History
1
vs Industry
42
Median 3Y
16.8
Median 5Y
16.1
Industry
14.6
Forward
25
More Details
20.1
EV/OCF
EV/OCF
Enterprise Value to OCF
20.1
vs History
20
vs Industry
28
Median 3Y
15.3
Median 5Y
14.3
Industry
11.1
More Details
47.6
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
47.6
vs History
20
vs Industry
14
Median 3Y
33.9
Median 5Y
17.7
Industry
16.8
More Details
1.1
EV/IC
EV/IC
Enterprise Value to IC
1.1
vs History
47
vs Industry
47
Median 3Y
1
Median 5Y
1.1
Industry
0.9
More Details

Multiples Across Competitors

MNW Competitors Multiples
Manawa Energy Ltd 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
NZ
Manawa Energy Ltd
NZX:MNW
1.7B NZD 3.1 -48.4 24.6 24.6
US
Nextera Energy Inc
NYSE:NEE
146.7B USD 5.6 21.2 15.3 25.9
US
Southern Co
NYSE:SO
90B USD 3.4 19.1 12.4 21.7
ES
Iberdrola SA
MAD:IBE
84.8B EUR 1.9 12.7 7 10.6
US
Duke Energy Corp
NYSE:DUK
82.9B USD 2.8 19.8 11.6 21.3
IT
Enel SpA
MIL:ENEL
69.1B EUR 0.6 7.9 4 5.4
US
Constellation Energy Corp
NASDAQ:CEG
69.9B USD 2.9 24.6 12.5 22.8
US
PG&E Corp
NYSE:PCG
51.4B USD 2.1 18.8 11.7 20.8
US
American Electric Power Company Inc
NASDAQ:AEP
48.8B USD 2.5 18.6 12.3 22.3
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
NZ
Manawa Energy Ltd
NZX:MNW
Average P/E: 22.3
Negative Multiple: -48.4
314%
N/A
US
Nextera Energy Inc
NYSE:NEE
21.2
14%
1.6
US
Southern Co
NYSE:SO
19.1
31%
0.6
ES
Iberdrola SA
MAD:IBE
12.7
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
24.6
93%
0.3
US
PG&E Corp
NYSE:PCG
18.8
91%
0.2
US
American Electric Power Company Inc
NASDAQ:AEP
18.6
53%
0.3
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
NZ
Manawa Energy Ltd
NZX:MNW
Average EV/EBITDA: 13.6
24.6
44%
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
11.6
25%
0.5
IT
Enel SpA
MIL:ENEL
4
1%
4.7
US
Constellation Energy Corp
NASDAQ:CEG
12.5
28%
0.4
US
PG&E Corp
NYSE:PCG
11.7
60%
0.2
US
American Electric Power Company Inc
NASDAQ:AEP
12.3
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
NZ
Manawa Energy Ltd
NZX:MNW
Average EV/EBIT: 20
24.6
20%
1.3
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
22.8
161%
0.1
US
PG&E Corp
NYSE:PCG
20.8
99%
0.2
US
American Electric Power Company Inc
NASDAQ:AEP
22.3
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

Summary
MNW intrinsic value, competitors valuation, and company profile.
DCF Valuation
MNW stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MNW stock valuation using valuation multiples.
Wall Street Estimates
MNW 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
MNW 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 210,400+ 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.