B

Banpu Power PCL
SET:BPP

Watchlist Manager
Banpu Power PCL
SET:BPP
Watchlist
Price: 10.9 THB -2.68% Market Closed
Market Cap: 33.2B THB
Have any thoughts about
Banpu Power PCL?
Write Note
Section:
 

Relative Value

The Relative Value of one BPP stock under the Base Case scenario is 24.13 THB. Compared to the current market price of 10.9 THB, Banpu Power PCL is Undervalued by 55%.

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.

BPP Relative Value
Base Case
24.13 THB
Undervaluation 55%
Relative Value
Price
B
Worst Case
Base Case
Best Case

Valuation Multiples

1.2
P/S
P/S
Price to Sales
1.2
vs History
90
vs Industry
55
Median 3Y
1.9
Median 5Y
5.2
Industry
1.6
Forward
1.1
More Details
13
P/E
P/E
Price to Earnings
13
vs History
28
vs Industry
55
Median 3Y
9.4
Median 5Y
11.6
Industry
15.1
Forward
8.8
More Details
69.1
P/OCF
P/OCF
Price to OCF
69.1
vs History
34
vs Industry
30
Median 3Y
11.7
Median 5Y
11.8
Industry
7
More Details
2.2
P/FCFE
P/FCFE
Price to FCFE
2.2
vs History
44
vs Industry
56
Median 3Y
2.4
Median 5Y
1.8
Industry
13.9
More Details
0.7
P/B
P/B
Price to Book Value
0.7
vs History
96
vs Industry
73
Median 3Y
0.9
Median 5Y
1
Industry
1.4
More Details
2.2
EV/S
EV/S
Enterprise Value to Sales
2.2
vs History
80
vs Industry
55
Median 3Y
2.5
Median 5Y
5.3
Industry
2.7
Forward
2
More Details
11.7
EV/GP
EV/GP
Enterprise Value to Gross Profit
11.7
vs History
69
vs Industry
56
Median 3Y
12.1
Median 5Y
27.8
Industry
7.5
More Details
11.4
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
11.4
vs History
79
vs Industry
64
Median 3Y
29.5
Median 5Y
49.2
Industry
10.3
Forward
13.6
More Details
17.3
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
17.3
vs History
46
vs Industry
66
Median 3Y
10.3
Median 5Y
10.3
Industry
14.6
Forward
13.8
More Details
130.2
EV/OCF
EV/OCF
Enterprise Value to OCF
130.2
vs History
17
vs Industry
23
Median 3Y
19
Median 5Y
19.2
Industry
11.1
More Details
3.9
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
3.9
vs History
41
vs Industry
20
Median 3Y
-4.8
Median 5Y
-17.8
Industry
16.8
More Details
0.7
EV/IC
EV/IC
Enterprise Value to IC
0.7
vs History
90
vs Industry
64
Median 3Y
0.8
Median 5Y
0.8
Industry
0.9
More Details

Multiples Across Competitors

BPP Competitors Multiples
Banpu Power PCL 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
TH
Banpu Power PCL
SET:BPP
33.2B THB 1.2 13 11.4 17.3
DE
Uniper SE
XETRA:UN01
562.9B EUR 2.1 -29.7 -142.5 -87.5
SA
ACWA Power Co
SAU:2082
284.5B SAR 46.1 149.4 114.5 139.2
US
Vistra Corp
NYSE:VST
47.7B USD 2.9 25.7 10.3 17.2
IN
NTPC Ltd
NSE:NTPC
3.2T INR 1.8 14.6 9.9 14.7
CN
CGN Power Co Ltd
SZSE:003816
202.5B CNY 2.4 18.4 15.1 15.1
CN
China National Nuclear Power Co Ltd
SSE:601985
184.1B CNY 2.4 18.1 16.4 16.4
IN
Adani Power Ltd
NSE:ADANIPOWER
1.9T INR 3.5 15.1 10.2 12.7
TH
Gulf Energy Development PCL
SET:GULF
695.2B THB 5.7 36.5 37.9 46.7
CN
SDIC Power Holdings Co Ltd
SSE:600886
120.1B CNY 2.1 17 14.2 14.2
IN
JSW Energy Ltd
NSE:JSWENERGY
1.2T INR 10.3 59.8 25.7 36.5
P/E Multiple
Earnings Growth P/E to Growth
TH
B
Banpu Power PCL
SET:BPP
Average P/E: 36.8
13
-10%
N/A
DE
Uniper SE
XETRA:UN01
Negative Multiple: -29.7 N/A N/A
SA
ACWA Power Co
SAU:2082
149.4
48%
3.1
US
Vistra Corp
NYSE:VST
25.7
118%
0.2
IN
NTPC Ltd
NSE:NTPC
14.6
31%
0.5
CN
CGN Power Co Ltd
SZSE:003816
18.4
27%
0.7
CN
China National Nuclear Power Co Ltd
SSE:601985
18.1
25%
0.7
IN
Adani Power Ltd
NSE:ADANIPOWER
15.1
N/A N/A
TH
G
Gulf Energy Development PCL
SET:GULF
36.5
57%
0.6
CN
SDIC Power Holdings Co Ltd
SSE:600886
17
41%
0.4
IN
JSW Energy Ltd
NSE:JSWENERGY
59.8
126%
0.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
B
Banpu Power PCL
SET:BPP
Average EV/EBITDA: 26.6
11.4
-50%
N/A
DE
Uniper SE
XETRA:UN01
Negative Multiple: -142.5 N/A N/A
SA
ACWA Power Co
SAU:2082
114.5
106%
1.1
US
Vistra Corp
NYSE:VST
10.3
39%
0.3
IN
NTPC Ltd
NSE:NTPC
9.9
38%
0.3
CN
CGN Power Co Ltd
SZSE:003816
15.1
89%
0.2
CN
China National Nuclear Power Co Ltd
SSE:601985
16.4
102%
0.2
IN
Adani Power Ltd
NSE:ADANIPOWER
10.2
N/A N/A
TH
G
Gulf Energy Development PCL
SET:GULF
37.9
77%
0.5
CN
SDIC Power Holdings Co Ltd
SSE:600886
14.2
123%
0.1
IN
JSW Energy Ltd
NSE:JSWENERGY
25.7
105%
0.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
B
Banpu Power PCL
SET:BPP
Average EV/EBIT: 33
17.3
-39%
N/A
DE
Uniper SE
XETRA:UN01
Negative Multiple: -87.5 N/A N/A
SA
ACWA Power Co
SAU:2082
139.2
104%
1.3
US
Vistra Corp
NYSE:VST
17.2
64%
0.3
IN
NTPC Ltd
NSE:NTPC
14.7
43%
0.3
CN
CGN Power Co Ltd
SZSE:003816
15.1
18%
0.8
CN
China National Nuclear Power Co Ltd
SSE:601985
16.4
16%
1.1
IN
Adani Power Ltd
NSE:ADANIPOWER
12.7
N/A N/A
TH
G
Gulf Energy Development PCL
SET:GULF
46.7
35%
1.3
CN
SDIC Power Holdings Co Ltd
SSE:600886
14.2
34%
0.4
IN
JSW Energy Ltd
NSE:JSWENERGY
36.5
121%
0.3

See Also

Summary
BPP intrinsic value, competitors valuation, and company profile.
DCF Valuation
BPP stock valuation using Discount Cash Flow valuation method.
Relative Valuation
BPP stock valuation using valuation multiples.
Wall Street Estimates
BPP 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
BPP 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 210,200+ 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.