F

Fortum Oyj
OMXH:FORTUM

Watchlist Manager
Fortum Oyj
OMXH:FORTUM
Watchlist
Price: 15.41 EUR 0.82%
Market Cap: 13.8B EUR

Relative Value

The Relative Value of one FORTUM stock under the Base Case scenario is 13.07 EUR. Compared to the current market price of 15.41 EUR, Fortum Oyj is Overvalued by 15%.

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.

FORTUM Relative Value
Base Case
13.07 EUR
Overvaluation 15%
Relative Value
Price
F
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
7
vs Industry
35
Median 3Y
1.6
Median 5Y
1.5
Industry
1.7
Forward
2.4
vs History
14
vs Industry
47
Median 3Y
-3.3
Median 5Y
7.3
Industry
14.9
Forward
16.2
vs History
6
vs Industry
27
Median 3Y
5.1
Median 5Y
6.1
Industry
7
vs History
vs Industry
31
Median 3Y
-0.9
Median 5Y
2.8
Industry
13.8
vs History
33
vs Industry
41
Median 3Y
1.5
Median 5Y
1.4
Industry
1.4
vs History
12
vs Industry
49
Median 3Y
1.7
Median 5Y
1.6
Industry
2.7
Forward
2.5
vs History
36
vs Industry
57
Median 3Y
5.1
Median 5Y
5.1
Industry
7.3
vs History
33
vs Industry
47
Median 3Y
8
Median 5Y
8.3
Industry
10.3
Forward
10.1
vs History
47
vs Industry
48
Median 3Y
10.3
Median 5Y
12
Industry
14.5
Forward
13.4
vs History
22
vs Industry
44
Median 3Y
6.1
Median 5Y
8.3
Industry
11
vs History
31
vs Industry
30
Median 3Y
8.9
Median 5Y
14
Industry
16.6
vs History
0
vs Industry
26
Median 3Y
0.8
Median 5Y
0.8
Industry
0.9

Multiples Across Competitors

FORTUM Competitors Multiples
Fortum Oyj Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
FI
Fortum Oyj
OMXH:FORTUM
13.7B EUR 2.4 11.8 9.2 12.1
US
Nextera Energy Inc
NYSE:NEE
141.1B USD 5.7 20.3 16.6 30
ES
Iberdrola SA
MAD:IBE
90.1B EUR 2 16.1 7.1 11.7
US
Southern Co
NYSE:SO
96.4B USD 3.6 21.9 12.6 22.1
US
Duke Energy Corp
NYSE:DUK
90.1B USD 3 20.5 11.8 21.4
IT
Enel SpA
MIL:ENEL
73.6B EUR 1 10.5 5.7 8.4
US
Constellation Energy Corp
NASDAQ:CEG
71B USD 3 18.9 10.8 17.6
US
American Electric Power Company Inc
NASDAQ:AEP
54.6B USD 2.8 18.4 12.3 21.6
FR
Electricite de France SA
PAR:EDF
46.6B EUR 0.3 -2.5 -5.4 -3.2
US
Exelon Corp
NASDAQ:EXC
43B USD 1.9 17.5 11.1 20.4
DK
Oersted A/S
SWB:D2G
37B EUR 3.9 -299 23.6 23.6
P/E Multiple
Earnings Growth PEG
FI
F
Fortum Oyj
OMXH:FORTUM
Average P/E: 17.3
11.8
-11%
N/A
US
Nextera Energy Inc
NYSE:NEE
20.3
9%
2.3
ES
Iberdrola SA
MAD:IBE
16.1
1%
16.1
US
Southern Co
NYSE:SO
21.9
8%
2.7
US
Duke Energy Corp
NYSE:DUK
20.5
9%
2.3
IT
Enel SpA
MIL:ENEL
10.5
1%
10.5
US
Constellation Energy Corp
NASDAQ:CEG
18.9
0%
N/A
US
American Electric Power Company Inc
NASDAQ:AEP
18.4
7%
2.6
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -2.5 N/A N/A
US
Exelon Corp
NASDAQ:EXC
17.5
7%
2.5
DK
O
Oersted A/S
SWB:D2G
Negative Multiple: -299 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FI
F
Fortum Oyj
OMXH:FORTUM
Average EV/EBITDA: 12.1
9.2
-4%
N/A
US
Nextera Energy Inc
NYSE:NEE
16.6
19%
0.9
ES
Iberdrola SA
MAD:IBE
7.1
-1%
N/A
US
Southern Co
NYSE:SO
12.6
7%
1.8
US
Duke Energy Corp
NYSE:DUK
11.8
7%
1.7
IT
Enel SpA
MIL:ENEL
5.7
3%
1.9
US
Constellation Energy Corp
NASDAQ:CEG
10.8
-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
11.1
10%
1.1
DK
O
Oersted A/S
SWB:D2G
23.6
36%
0.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
FI
F
Fortum Oyj
OMXH:FORTUM
Average EV/EBIT: 18.9
12.1
-4%
N/A
US
Nextera Energy Inc
NYSE:NEE
30
24%
1.3
ES
Iberdrola SA
MAD:IBE
11.7
1%
11.7
US
Southern Co
NYSE:SO
22.1
6%
3.7
US
Duke Energy Corp
NYSE:DUK
21.4
8%
2.7
IT
Enel SpA
MIL:ENEL
8.4
2%
4.2
US
Constellation Energy Corp
NASDAQ:CEG
17.6
2%
8.8
US
American Electric Power Company Inc
NASDAQ:AEP
21.6
13%
1.7
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -3.2 N/A N/A
US
Exelon Corp
NASDAQ:EXC
20.4
9%
2.3
DK
O
Oersted A/S
SWB:D2G
23.6
15%
1.6