D

Dala Energi AB (publ)
STO:DE

Watchlist Manager
Dala Energi AB (publ)
STO:DE
Watchlist
Price: 101.5 SEK 0.5%
Market Cap: 2.5B SEK
Have any thoughts about
Dala Energi AB (publ)?
Write Note

Relative Value

The Relative Value of one DE stock under the Base Case scenario is 101.32 SEK. Compared to the current market price of 101.5 SEK, Dala Energi AB (publ) is Fairly Valued.

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.

DE Relative Value
Base Case
101.32 SEK
Fairly Valued
Relative Value
Price
D
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
2
vs Industry
14
Median 3Y
3.7
Median 5Y
3.7
Industry
1.6
Forward
6
vs History
2
vs Industry
18
Median 3Y
17
Median 5Y
17
Industry
15.1
Forward
30.4
vs History
16
vs Industry
23
Median 3Y
9.7
Median 5Y
9.7
Industry
7
vs History
13
vs Industry
33
Median 3Y
9.2
Median 5Y
9.2
Industry
13.9
vs History
2
vs Industry
27
Median 3Y
1.4
Median 5Y
1.4
Industry
1.4
vs History
2
vs Industry
24
Median 3Y
3.7
Median 5Y
3.7
Industry
2.7
Forward
6
vs History
2
vs Industry
62
Median 3Y
3.5
Median 5Y
3.5
Industry
7.5
vs History
2
vs Industry
11
Median 3Y
17.1
Median 5Y
17.1
Industry
10.3
Forward
16.8
vs History
2
vs Industry
18
Median 3Y
17.4
Median 5Y
17.4
Industry
14.6
Forward
27.3
vs History
16
vs Industry
40
Median 3Y
9.7
Median 5Y
9.7
Industry
11.1
vs History
30
vs Industry
34
Median 3Y
11.2
Median 5Y
11.2
Industry
16.8
vs History
2
vs Industry
28
Median 3Y
0.9
Median 5Y
0.9
Industry
0.9

Multiples Across Competitors

DE Competitors Multiples
Dala Energi AB (publ) Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
SE
Dala Energi AB (publ)
STO:DE
2.5B SEK 6.5 32.2 28.8 28.8
US
Nextera Energy Inc
NYSE:NEE
147.4B USD 5.6 21.2 15.4 26
US
Southern Co
NYSE:SO
90.8B USD 3.4 19.2 12.5 21.8
ES
Iberdrola SA
MAD:IBE
84.9B EUR 1.9 12.7 7 10.6
US
Duke Energy Corp
NYSE:DUK
83.6B USD 2.8 19.9 11.7 21.4
IT
Enel SpA
MIL:ENEL
69.2B EUR 0.6 7.9 4 5.4
US
Constellation Energy Corp
NASDAQ:CEG
71.1B USD 3 24.8 12.7 23.1
US
PG&E Corp
NYSE:PCG
51.8B USD 2.1 18.9 11.8 20.9
US
American Electric Power Company Inc
NASDAQ:AEP
49.3B USD 2.5 18.7 12.4 22.4
FR
Electricite de France SA
PAR:EDF
46.6B EUR 0.3 -2.5 -5.4 -3.2
DK
Oersted A/S
SWB:D2G
39B EUR 4.5 57.6 24.1 24.1
P/E Multiple
Earnings Growth P/E to Growth
SE
D
Dala Energi AB (publ)
STO:DE
Average P/E: 23.3
32.2
85%
0.4
US
Nextera Energy Inc
NYSE:NEE
21.2
14%
1.6
US
Southern Co
NYSE:SO
19.2
31%
0.6
ES
Iberdrola SA
MAD:IBE
12.7
24%
0.5
US
Duke Energy Corp
NYSE:DUK
19.9
93%
0.2
IT
Enel SpA
MIL:ENEL
7.9
112%
0.1
US
Constellation Energy Corp
NASDAQ:CEG
24.8
93%
0.3
US
PG&E Corp
NYSE:PCG
18.9
91%
0.2
US
American Electric Power Company Inc
NASDAQ:AEP
18.7
53%
0.4
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -2.5 N/A N/A
DK
O
Oersted A/S
SWB:D2G
57.6
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
D
Dala Energi AB (publ)
STO:DE
Average EV/EBITDA: 14
28.8
80%
0.4
US
Nextera Energy Inc
NYSE:NEE
15.4
24%
0.6
US
Southern Co
NYSE:SO
12.5
28%
0.4
ES
Iberdrola SA
MAD:IBE
7
16%
0.4
US
Duke Energy Corp
NYSE:DUK
11.7
25%
0.5
IT
Enel SpA
MIL:ENEL
4
1%
4.7
US
Constellation Energy Corp
NASDAQ:CEG
12.7
28%
0.5
US
PG&E Corp
NYSE:PCG
11.8
60%
0.2
US
American Electric Power Company Inc
NASDAQ:AEP
12.4
38%
0.3
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -5.4 N/A N/A
DK
O
Oersted A/S
SWB:D2G
24.1
153%
0.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
D
Dala Energi AB (publ)
STO:DE
Average EV/EBIT: 20.4
28.8
119%
0.2
US
Nextera Energy Inc
NYSE:NEE
26
26%
1
US
Southern Co
NYSE:SO
21.8
46%
0.5
ES
Iberdrola SA
MAD:IBE
10.6
21%
0.5
US
Duke Energy Corp
NYSE:DUK
21.4
35%
0.6
IT
Enel SpA
MIL:ENEL
5.4
1%
3.8
US
Constellation Energy Corp
NASDAQ:CEG
23.1
161%
0.1
US
PG&E Corp
NYSE:PCG
20.9
99%
0.2
US
American Electric Power Company Inc
NASDAQ:AEP
22.4
56%
0.4
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -3.2 N/A N/A
DK
O
Oersted A/S
SWB:D2G
24.1
64%
0.4

See Also

Discover More
Back to Top