CGN Power Co Ltd
SZSE:003816

Watchlist Manager
CGN Power Co Ltd Logo
CGN Power Co Ltd
SZSE:003816
Watchlist
Price: 4.16 CNY 0.48% Market Closed
Market Cap: 210.1B CNY
Have any thoughts about
CGN Power Co Ltd?
Write Note

Relative Value

The Relative Value of one CGN Power Co Ltd stock under the Base Case scenario is 7.34 CNY. Compared to the current market price of 4.16 CNY, CGN Power Co Ltd is Undervalued by 43%.

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.

Relative Value
Base Case
7.34 CNY
Undervaluation 43%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
15
vs Industry
27
Median 3Y
1.8
Median 5Y
1.9
Industry
1.6
Forward
2.4
vs History
9
vs Industry
22
Median 3Y
14.5
Median 5Y
14.4
Industry
15.1
Forward
17.6
vs History
6
vs Industry
40
Median 3Y
4.6
Median 5Y
4.5
Industry
7
vs History
39
vs Industry
31
Median 3Y
9
Median 5Y
9.4
Industry
13.9
vs History
14
vs Industry
23
Median 3Y
1.4
Median 5Y
1.4
Industry
1.4
vs History
38
vs Industry
25
Median 3Y
3.8
Median 5Y
4.1
Industry
2.7
Forward
4.2
vs History
12
vs Industry
21
Median 3Y
11.3
Median 5Y
11.9
Industry
7.5
vs History
6
vs Industry
20
Median 3Y
13.1
Median 5Y
13.2
Industry
10.3
Forward
9.4
vs History
6
vs Industry
34
Median 3Y
13.1
Median 5Y
13.2
Industry
14.6
Forward
14.4
vs History
7
vs Industry
38
Median 3Y
9.8
Median 5Y
9.9
Industry
11.1
vs History
12
vs Industry
22
Median 3Y
16.4
Median 5Y
18.2
Industry
16.8
vs History
12
vs Industry
30
Median 3Y
0.9
Median 5Y
0.9
Industry
0.9

Multiples Across Competitors

Competitors Multiples
CGN Power Co Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
CGN Power Co Ltd
SZSE:003816
210.1B CNY 2.5 19.1 15.3 15.3
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
48.4B USD 3 26.2 10.3 17.3
IN
NTPC Ltd
NSE:NTPC
3.3T INR 1.8 14.7 9.9 14.7
CN
China National Nuclear Power Co Ltd
SSE:601985
195.6B CNY 2.6 19.2 16.8 16.8
IN
Adani Power Ltd
NSE:ADANIPOWER
1.9T INR 3.5 15 10.2 12.6
TH
Gulf Energy Development PCL
SET:GULF
701.1B THB 5.8 36.8 38.2 47
CN
SDIC Power Holdings Co Ltd
SSE:600886
121.9B CNY 2.1 17.3 14.4 14.4
IN
JSW Energy Ltd
NSE:JSWENERGY
1.1T INR 9.9 57.9 25 35.5
CN
Huaneng Power International Inc
SSE:600011
98B CNY 0.4 28.1 15.7 15.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
CGN Power Co Ltd
SZSE:003816
Average EV/EBITDA: 27
15.3
89%
0.2
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
China National Nuclear Power Co Ltd
SSE:601985
16.8
102%
0.2
IN
Adani Power Ltd
NSE:ADANIPOWER
10.2
N/A N/A
TH
G
Gulf Energy Development PCL
SET:GULF
38.2
77%
0.5
CN
SDIC Power Holdings Co Ltd
SSE:600886
14.4
123%
0.1
IN
JSW Energy Ltd
NSE:JSWENERGY
25
105%
0.2
CN
Huaneng Power International Inc
SSE:600011
15.7
198%
0.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
CGN Power Co Ltd
SZSE:003816
Average EV/EBIT: 32.8
15.3
18%
0.8
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
17.3
64%
0.3
IN
NTPC Ltd
NSE:NTPC
14.7
43%
0.3
CN
China National Nuclear Power Co Ltd
SSE:601985
16.8
16%
1.1
IN
Adani Power Ltd
NSE:ADANIPOWER
12.6
N/A N/A
TH
G
Gulf Energy Development PCL
SET:GULF
47
35%
1.3
CN
SDIC Power Holdings Co Ltd
SSE:600886
14.4
34%
0.4
IN
JSW Energy Ltd
NSE:JSWENERGY
35.5
121%
0.3
CN
Huaneng Power International Inc
SSE:600011
15.7
40%
0.4

See Also

Discover More
Back to Top