Electricite de Strasbourg SA (PAR:ELEC)

Watchlist Manager

Watchlist

Price: 111 EUR -1.33%

Market Cap: 795.8m EUR

Have any thoughts about
Electricite de Strasbourg SA?

Write Note

Section:

Relative Value

The Relative Value of one ELEC stock under the Base Case scenario is 173.79 EUR. Compared to the current market price of 111 EUR, Electricite de Strasbourg SA is Undervalued by 36%.

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.

What is Relative Valuation?

How is Relative Value calculated?

ELEC Relative Value

Base Case

Worst Case

Base Case

Best Case

Valuation Multiples

0.5

P/S

vs History	68
vs Industry	79

Median 5Y

0.8

Industry

1.7

More Details

5.7

P/E

vs History	92
vs Industry	60

Median 5Y

12.9

Industry

15.1

More Details

2.3

P/OCF

vs History	82
vs Industry	33

Median 5Y

6.3

Industry

7.1

More Details

P/FCFE

vs History	73
vs Industry	6

Median 5Y

14.7

Industry

13.9

More Details

1.6

P/B

vs History	73
vs Industry	39

Median 5Y

1.8

Industry

1.4

More Details

0.3

EV/S

vs History	69
vs Industry	89

Median 5Y

0.5

Industry

2.8

More Details

1.3

EV/GP

vs History	92
vs Industry	80

Median 5Y

2.5

Industry

7.6

More Details

1.6

EV/EBITDA

vs History	92
vs Industry	79

Median 5Y

3.6

Industry

10.4

More Details

2.3

EV/EBIT

vs History	92
vs Industry	76

Median 5Y

7.5

Industry

14.8

More Details

1.3

EV/OCF

vs History	82
vs Industry	65

Median 5Y

4.8

Industry

11.1

More Details

1.7

EV/FCFF

vs History	73
vs Industry	7

Median 5Y

9.9

Industry

16.1

More Details

0.4

EV/IC

vs History	53
vs Industry	85

Median 5Y

0.4

Industry

0.9

More Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
FR		Electricite de Strasbourg SA PAR:ELEC	795.8m EUR	0.5	5.7	1.6	2.3
US		Nextera Energy Inc NYSE:NEE	157B USD	6	22.6	16	27.1
US		Southern Co NYSE:SO	96.3B USD	3.6	20.4	12.9	22.6
ES		Iberdrola SA MAD:IBE	86.7B EUR	1.9	13.5	7.2	11.1
US		Duke Energy Corp NYSE:DUK	86.6B USD	2.9	20.6	11.9	21.7
IT		Enel SpA MIL:ENEL	68.9B EUR	0.5	7.9	4	5.4
US		Constellation Energy Corp NASDAQ:CEG	70.2B USD	2.9	24.5	12.6	22.9
US		PG&E Corp NYSE:PCG	55B USD	2.2	20	12.1	21.5
US		American Electric Power Company Inc NASDAQ:AEP	51.2B USD	2.6	19.4	12.6	22.9
FR		Electricite de France SA PAR:EDF	46.6B EUR	0.3	-2.5	-5.4	-3.2
DK	O	Oersted A/S SWB:D2G	45.1B EUR	5.2	66.6	27.3	27.3

				Revenue Growth
FR		Electricite de Strasbourg SA PAR:ELEC	Average P/S: 2.6 0.5	N/A
US		Nextera Energy Inc NYSE:NEE	6	15%
US		Southern Co NYSE:SO	3.6	14%
ES		Iberdrola SA MAD:IBE	1.9	5%
US		Duke Energy Corp NYSE:DUK	2.9	12%
IT		Enel SpA MIL:ENEL	0.5	4%
US		Constellation Energy Corp NASDAQ:CEG	2.9	-1%
US		PG&E Corp NYSE:PCG	2.2	10%
US		American Electric Power Company Inc NASDAQ:AEP	2.6	17%
FR		Electricite de France SA PAR:EDF	0.3	-43%
DK	O	Oersted A/S SWB:D2G	5.2	20%

				Earnings Growth
FR		Electricite de Strasbourg SA PAR:ELEC	Average P/E: 22.1 5.7	N/A
US		Nextera Energy Inc NYSE:NEE	22.6	14%
US		Southern Co NYSE:SO	20.4	31%
ES		Iberdrola SA MAD:IBE	13.5	20%
US		Duke Energy Corp NYSE:DUK	20.6	93%
IT		Enel SpA MIL:ENEL	7.9	112%
US		Constellation Energy Corp NASDAQ:CEG	24.5	89%
US		PG&E Corp NYSE:PCG	20	89%
US		American Electric Power Company Inc NASDAQ:AEP	19.4	53%
FR		Electricite de France SA PAR:EDF	Negative Multiple: -2.5	N/A
DK	O	Oersted A/S SWB:D2G	66.6	N/A

				EBITDA Growth
FR		Electricite de Strasbourg SA PAR:ELEC	Average EV/EBITDA: 11.8 1.6	N/A
US		Nextera Energy Inc NYSE:NEE	16	25%
US		Southern Co NYSE:SO	12.9	28%
ES		Iberdrola SA MAD:IBE	7.2	16%
US		Duke Energy Corp NYSE:DUK	11.9	21%
IT		Enel SpA MIL:ENEL	4	1%
US		Constellation Energy Corp NASDAQ:CEG	12.6	28%
US		PG&E Corp NYSE:PCG	12.1	64%
US		American Electric Power Company Inc NASDAQ:AEP	12.6	40%
FR		Electricite de France SA PAR:EDF	Negative Multiple: -5.4	N/A
DK	O	Oersted A/S SWB:D2G	27.3	153%

				EBIT Growth
FR		Electricite de Strasbourg SA PAR:ELEC	Average EV/EBIT: 18.5 2.3	N/A
US		Nextera Energy Inc NYSE:NEE	27.1	25%
US		Southern Co NYSE:SO	22.6	44%
ES		Iberdrola SA MAD:IBE	11.1	21%
US		Duke Energy Corp NYSE:DUK	21.7	34%
IT		Enel SpA MIL:ENEL	5.4	1%
US		Constellation Energy Corp NASDAQ:CEG	22.9	160%
US		PG&E Corp NYSE:PCG	21.5	97%
US		American Electric Power Company Inc NASDAQ:AEP	22.9	56%
FR		Electricite de France SA PAR:EDF	Negative Multiple: -3.2	N/A
DK	O	Oersted A/S SWB:D2G	27.3	61%

US		Fubotv Inc NYSE:FUBO	Media
US		Bank of America Corp NYSE:BAC	Banking
US		Palantir Technologies Inc NYSE:PLTR	Technology
US	C	C3.ai Inc NYSE:AI	Technology
US		Uber Technologies Inc NYSE:UBER	Road & Rail
CN		NIO Inc NYSE:NIO	Automobiles
US		Fluor Corp NYSE:FLR	Construction
US		Jacobs Engineering Group Inc NYSE:J	Professional Services
US		TopBuild Corp NYSE:BLD	Consumer products
US		Abbott Laboratories NYSE:ABT	Health Care
US		Chevron Corp NYSE:CVX	Energy
US		Occidental Petroleum Corp NYSE:OXY	Energy
US		Matrix Service Co NASDAQ:MTRX	Construction
US		Automatic Data Processing Inc NASDAQ:ADP	Technology
US		Qualcomm Inc NASDAQ:QCOM	Semiconductors
US		Ambarella Inc NASDAQ:AMBA	Semiconductors

	Fubotv Inc NYSE:FUBO	US
	Bank of America Corp NYSE:BAC	US
	Palantir Technologies Inc NYSE:PLTR	US
C	C3.ai Inc NYSE:AI	US
	Uber Technologies Inc NYSE:UBER	US
	NIO Inc NYSE:NIO	CN
	Fluor Corp NYSE:FLR	US
	Jacobs Engineering Group Inc NYSE:J	US
	TopBuild Corp NYSE:BLD	US
	Abbott Laboratories NYSE:ABT	US
	Chevron Corp NYSE:CVX	US
	Occidental Petroleum Corp NYSE:OXY	US
	Matrix Service Co NASDAQ:MTRX	US
	Automatic Data Processing Inc NASDAQ:ADP	US
	Qualcomm Inc NASDAQ:QCOM	US
	Ambarella Inc NASDAQ:AMBA	US

Electricite de Strasbourg SA
PAR:ELEC

Relative Value

Valuation Multiples

Multiples Across Competitors

ELEC Competitors Multiples
Electricite de Strasbourg SA Competitors

See Also

Company

Help

Tools

Stocks

52 Week Range	96 121.5
Price Target

Electricite de Strasbourg SA PAR:ELEC

Relative Value

Valuation Multiples

Multiples Across Competitors

ELEC Competitors Multiples Electricite de Strasbourg SA Competitors

See Also

Company

Help

Tools

Stocks

Electricite de Strasbourg SA
PAR:ELEC

ELEC Competitors Multiples
Electricite de Strasbourg SA Competitors