ACWA Power Co
SAU:2082

Watchlist Manager
ACWA Power Co Logo
ACWA Power Co
SAU:2082
Watchlist
Price: 388.4 SAR -0.56% Market Closed
Market Cap: 184.5B SAR

Relative Value

The Relative Value of one ACWA Power Co stock under the Base Case scenario is hidden SAR. Compared to the current market price of 388.4 SAR, ACWA Power Co is hidden .

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.

ACWA Power Co Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
28
vs Industry
1
Median 3Y
25.6
Median 5Y
18.5
Industry
1.7
Forward
23.5
vs History
15
vs Industry
1
Median 3Y
97.7
Median 5Y
81.2
Industry
15.1
Forward
83.9
vs History
9
vs Industry
2
Median 3Y
49.5
Median 5Y
37.2
Industry
7.4
vs History
vs Industry
100
Median 3Y
46.5
Median 5Y
32.3
Industry
14.6
vs History
36
vs Industry
2
Median 3Y
6.5
Median 5Y
5
Industry
1.4
vs History
34
vs Industry
2
Median 3Y
28.3
Median 5Y
21.8
Industry
2.9
Forward
25.6
vs History
25
vs Industry
3
Median 3Y
54.3
Median 5Y
38.6
Industry
7.9
vs History
28
vs Industry
1
Median 3Y
73.5
Median 5Y
46.3
Industry
10.6
Forward
40.8
vs History
26
vs Industry
1
Median 3Y
88.1
Median 5Y
55.3
Industry
15.3
Forward
46.7
vs History
21
vs Industry
3
Median 3Y
54.8
Median 5Y
43.8
Industry
11.3
vs History
vs Industry
0
Median 3Y
64.1
Median 5Y
61.3
Industry
16.8
vs History
34
vs Industry
3
Median 3Y
3.7
Median 5Y
2.6
Industry
0.9

Multiples Across Competitors

Competitors Multiples
ACWA Power Co Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
SA
ACWA Power Co
SAU:2082
184.5B SAR 25.9 103.5 73.8 94.7
DE
Uniper SE
XETRA:UN01
562.9B EUR 2.1 -29.7 -142.5 -87.5
US
Vistra Corp
NYSE:VST
57B USD 3.3 59.4 14.6 35.3
IN
NTPC Ltd
NSE:NTPC
3.1T INR 1.7 13.2 9.1 13.8
IN
Adani Power Ltd
NSE:ADANIPOWER
2.8T INR 5 23.1 14.7 18.8
CN
CGN Power Co Ltd
SZSE:003816
195.4B CNY 2.3 20.8 16.6 16.6
CN
China National Nuclear Power Co Ltd
SSE:601985
179.4B CNY 2.2 20.8 20.6 20.6
TH
Gulf Energy Development PCL
SET:GULF
623.7B THB 5.2 29.2 34.8 42.8
US
Talen Energy Corp
NASDAQ:TLN
16.4B USD 7.1 72.6 30.3 77.1
CN
Huaneng Power International Inc
SSE:600011
108.6B CNY 0.5 9.4 12.5 12.5
CN
SDIC Power Holdings Co Ltd
SSE:600886
109.6B CNY 2 16.8 14.4 14.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SA
ACWA Power Co
SAU:2082
Average EV/EBITDA: 24.2
73.8
51%
1.4
DE
Uniper SE
XETRA:UN01
Negative Multiple: -142.5 N/A N/A
US
Vistra Corp
NYSE:VST
14.6
5%
2.9
IN
NTPC Ltd
NSE:NTPC
9.1
9%
1
IN
Adani Power Ltd
NSE:ADANIPOWER
14.7
14%
1
CN
CGN Power Co Ltd
SZSE:003816
16.6
21%
0.8
CN
China National Nuclear Power Co Ltd
SSE:601985
20.6
30%
0.7
TH
G
Gulf Energy Development PCL
SET:GULF
34.8
12%
2.9
US
Talen Energy Corp
NASDAQ:TLN
30.3
55%
0.6
CN
Huaneng Power International Inc
SSE:600011
12.5
38%
0.3
CN
SDIC Power Holdings Co Ltd
SSE:600886
14.4
26%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SA
ACWA Power Co
SAU:2082
Average EV/EBIT: 34.7
94.7
57%
1.7
DE
Uniper SE
XETRA:UN01
Negative Multiple: -87.5 N/A N/A
US
Vistra Corp
NYSE:VST
35.3
10%
3.5
IN
NTPC Ltd
NSE:NTPC
13.8
11%
1.3
IN
Adani Power Ltd
NSE:ADANIPOWER
18.8
13%
1.4
CN
CGN Power Co Ltd
SZSE:003816
16.6
1%
16.6
CN
China National Nuclear Power Co Ltd
SSE:601985
20.6
7%
2.9
TH
G
Gulf Energy Development PCL
SET:GULF
42.8
16%
2.7
US
Talen Energy Corp
NASDAQ:TLN
77.1
107%
0.7
CN
Huaneng Power International Inc
SSE:600011
12.5
7%
1.8
CN
SDIC Power Holdings Co Ltd
SSE:600886
14.4
3%
4.8