Have any thoughts about
EVN AG?
Write Note

Relative Value

The Relative Value of one EVN stock under the Base Case scenario is 32.76 EUR. Compared to the current market price of 21.4 EUR, EVN AG is Undervalued by 35%.

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.

EVN Relative Value
Base Case
32.76 EUR
Undervaluation 35%
Relative Value
Price
E
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
39
vs Industry
48
Median 3Y
1.2
Median 5Y
1.2
Industry
1.6
Forward
1.1
vs History
90
vs Industry
54
Median 3Y
10.2
Median 5Y
10.6
Industry
15.1
Forward
8.2
vs History
92
vs Industry
64
Median 3Y
5.3
Median 5Y
5.9
Industry
7
vs History
47
vs Industry
36
Median 3Y
9.3
Median 5Y
8.2
Industry
13.9
vs History
26
vs Industry
64
Median 3Y
0.7
Median 5Y
0.6
Industry
1.4
vs History
46
vs Industry
58
Median 3Y
1.4
Median 5Y
1.5
Industry
2.7
Forward
1.3
vs History
66
vs Industry
64
Median 3Y
3.9
Median 5Y
4
Industry
7.5
vs History
53
vs Industry
56
Median 3Y
6.3
Median 5Y
6.2
Industry
10.3
Forward
5.7
vs History
77
vs Industry
46
Median 3Y
11
Median 5Y
13.1
Industry
14.6
Forward
10.3
vs History
93
vs Industry
72
Median 3Y
5.8
Median 5Y
7.1
Industry
11.1
vs History
63
vs Industry
39
Median 3Y
7.2
Median 5Y
9.2
Industry
16.8
vs History
20
vs Industry
72
Median 3Y
0.4
Median 5Y
0.4
Industry
0.9

Multiples Across Competitors

EVN Competitors Multiples
EVN AG Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
AT
EVN AG
VSE:EVN
3.8B EUR 1.1 6.5 5.4 9.4
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
AT
E
EVN AG
VSE:EVN
Average P/E: 20.7
6.5
-16%
N/A
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
AT
E
EVN AG
VSE:EVN
Average EV/EBITDA: 11.7
5.4
-7%
N/A
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
AT
E
EVN AG
VSE:EVN
Average EV/EBIT: 18.5
9.4
-18%
N/A
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