E

Electricity Generating PCL
SET:EGCO

Watchlist Manager
Electricity Generating PCL
SET:EGCO
Watchlist
Price: 99.75 THB 1.53%
Market Cap: 52.5B THB
Have any thoughts about
Electricity Generating PCL?
Write Note

Relative Value

The Relative Value of one EGCO stock under the Base Case scenario is 176.6 THB. Compared to the current market price of 99.75 THB, Electricity Generating PCL is Undervalued by 44%.

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.

EGCO Relative Value
Base Case
176.6 THB
Undervaluation 44%
Relative Value
Price
E
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
68
vs Industry
55
Median 3Y
1.4
Median 5Y
1.9
Industry
1.6
Forward
1.1
vs History
vs Industry
49
Median 3Y
11.6
Median 5Y
11.4
Industry
14.7
Forward
5.3
vs History
41
vs Industry
47
Median 3Y
8.1
Median 5Y
8.1
Industry
6.9
vs History
79
vs Industry
52
Median 3Y
5.2
Median 5Y
6
Industry
13.6
vs History
84
vs Industry
81
Median 3Y
0.6
Median 5Y
0.7
Industry
1.4
vs History
68
vs Industry
50
Median 3Y
2.7
Median 5Y
3.7
Industry
2.7
Forward
2.4
vs History
87
vs Industry
23
Median 3Y
14.8
Median 5Y
16.9
Industry
7.2
vs History
vs Industry
33
Median 3Y
12.1
Median 5Y
14.7
Industry
10.2
Forward
11.4
vs History
vs Industry
31
Median 3Y
17.7
Median 5Y
21.9
Industry
14.4
Forward
17.8
vs History
25
vs Industry
35
Median 3Y
14.5
Median 5Y
14.4
Industry
10.9
vs History
20
vs Industry
28
Median 3Y
17.2
Median 5Y
16
Industry
16.3
vs History
88
vs Industry
78
Median 3Y
0.6
Median 5Y
0.7
Industry
0.9

Multiples Across Competitors

EGCO Competitors Multiples
Electricity Generating PCL Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
TH
Electricity Generating PCL
SET:EGCO
52B THB 1.3 -6 -35.5 -18.1
DE
Uniper SE
XETRA:UN01
562.9B EUR 2.1 -29.7 -142.5 -87.5
SA
ACWA Power Co
SAU:2082
284.4B SAR 45.2 161.8 134.3 174.5
US
Vistra Corp
NYSE:VST
36.9B USD 2.1 14.9 7.9 12.9
IN
NTPC Ltd
NSE:NTPC
3.2T INR 1.7 14.5 9.4 13.8
CN
CGN Power Co Ltd
SZSE:003816
183.3B CNY 2.2 16.7 14.3 14.3
CN
China National Nuclear Power Co Ltd
SSE:601985
179.2B CNY 2.4 17.6 16.6 16.6
IN
Adani Power Ltd
NSE:ADANIPOWER
2T INR 3.6 15.1 10.3 12.7
TH
Gulf Energy Development PCL
SET:GULF
569.1B THB 4.7 31.5 31.9 38.9
CN
SDIC Power Holdings Co Ltd
SSE:600886
103.9B CNY 1.8 14.8 13.3 13.3
CN
Huaneng Power International Inc
SSE:600011
92.5B CNY 0.4 26.5 15.5 15.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
E
Electricity Generating PCL
SET:EGCO
Average EV/EBITDA: 28.2
Negative Multiple: -35.5
-6%
N/A
DE
Uniper SE
XETRA:UN01
Negative Multiple: -142.5 N/A N/A
SA
ACWA Power Co
SAU:2082
134.3
N/A N/A
US
Vistra Corp
NYSE:VST
7.9
1%
7.9
IN
NTPC Ltd
NSE:NTPC
9.4
11%
0.9
CN
CGN Power Co Ltd
SZSE:003816
14.3
24%
0.6
CN
China National Nuclear Power Co Ltd
SSE:601985
16.6
26%
0.6
IN
Adani Power Ltd
NSE:ADANIPOWER
10.3
N/A N/A
TH
G
Gulf Energy Development PCL
SET:GULF
31.9
N/A N/A
CN
SDIC Power Holdings Co Ltd
SSE:600886
13.3
31%
0.4
CN
Huaneng Power International Inc
SSE:600011
15.5
44%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
E
Electricity Generating PCL
SET:EGCO
Average EV/EBIT: 34.7
Negative Multiple: -18.1
-4%
N/A
DE
Uniper SE
XETRA:UN01
Negative Multiple: -87.5 N/A N/A
SA
ACWA Power Co
SAU:2082
174.5
N/A N/A
US
Vistra Corp
NYSE:VST
12.9
5%
2.6
IN
NTPC Ltd
NSE:NTPC
13.8
13%
1.1
CN
CGN Power Co Ltd
SZSE:003816
14.3
5%
2.9
CN
China National Nuclear Power Co Ltd
SSE:601985
16.6
4%
4.2
IN
Adani Power Ltd
NSE:ADANIPOWER
12.7
14%
0.9
TH
G
Gulf Energy Development PCL
SET:GULF
38.9
0%
N/A
CN
SDIC Power Holdings Co Ltd
SSE:600886
13.3
10%
1.3
CN
Huaneng Power International Inc
SSE:600011
15.5
10%
1.5