CEZ as
PSE:CEZ

Watchlist Manager
CEZ as Logo
CEZ as
PSE:CEZ
Watchlist
Price: 1 110 CZK Market Closed
Market Cap: 597.2B CZK

Relative Value

The Relative Value of one CEZ stock under the Base Case scenario is 1 286.85 CZK. Compared to the current market price of 1 110 CZK, CEZ as is Undervalued by 14%.

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.

CEZ Relative Value
Base Case
1 286.85 CZK
Undervaluation 14%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
7
vs Industry
44
Median 3Y
1.6
Median 5Y
1.5
Industry
1.7
Forward
1.7
vs History
14
vs Industry
18
Median 3Y
14.5
Median 5Y
12.5
Industry
14.9
Forward
19.3
vs History
34
vs Industry
52
Median 3Y
5.2
Median 5Y
4.8
Industry
7
vs History
71
vs Industry
39
Median 3Y
8.3
Median 5Y
11.2
Industry
13.8
vs History
14
vs Industry
19
Median 3Y
2.2
Median 5Y
1.9
Industry
1.4
vs History
1
vs Industry
51
Median 3Y
2
Median 5Y
1.8
Industry
2.7
Forward
2.2
vs History
6
vs Industry
75
Median 3Y
2.7
Median 5Y
2.5
Industry
7.3
vs History
20
vs Industry
64
Median 3Y
5.6
Median 5Y
5.2
Industry
10.3
Forward
5.8
vs History
49
vs Industry
59
Median 3Y
8.7
Median 5Y
8.9
Industry
14.5
Forward
8.5
vs History
30
vs Industry
62
Median 3Y
6.4
Median 5Y
5.8
Industry
11
vs History
38
vs Industry
34
Median 3Y
11.2
Median 5Y
11.7
Industry
16.6
vs History
0
vs Industry
38
Median 3Y
0.8
Median 5Y
0.5
Industry
0.9

Multiples Across Competitors

CEZ Competitors Multiples
CEZ as Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CZ
CEZ as
PSE:CEZ
595.9B CZK 1.8 25.7 6.2 9.1
US
Nextera Energy Inc
NYSE:NEE
141.1B USD 5.7 20.3 16.6 30
ES
Iberdrola SA
MAD:IBE
93.4B EUR 2.1 14.1 7.3 11
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
37.1B EUR 3.9 -299.6 23.6 23.6
P/E Multiple
Earnings Growth PEG
CZ
CEZ as
PSE:CEZ
Average P/E: 18.6
25.7
6%
4.3
US
Nextera Energy Inc
NYSE:NEE
20.3
9%
2.3
ES
Iberdrola SA
MAD:IBE
14.1
8%
1.8
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: -299.6 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CZ
CEZ as
PSE:CEZ
Average EV/EBITDA: 11.8
6.2
-1%
N/A
US
Nextera Energy Inc
NYSE:NEE
16.6
19%
0.9
ES
Iberdrola SA
MAD:IBE
7.3
6%
1.2
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
CZ
CEZ as
PSE:CEZ
Average EV/EBIT: 18.5
9.1
-7%
N/A
US
Nextera Energy Inc
NYSE:NEE
30
24%
1.3
ES
Iberdrola SA
MAD:IBE
11
7%
1.6
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