Manila Electric Co
XPHS:MER

Watchlist Manager
Manila Electric Co Logo
Manila Electric Co
XPHS:MER
Watchlist
Price: 452 PHP -2.71% Market Closed
Market Cap: 509.4B PHP
Have any thoughts about
Manila Electric Co?
Write Note

Relative Value

The Relative Value of one MER stock under the Base Case scenario is 581.29 PHP. Compared to the current market price of 452 PHP, Manila Electric Co is Undervalued by 22%.

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.

MER Relative Value
Base Case
581.29 PHP
Undervaluation 22%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
4
vs Industry
62
Median 3Y
0.9
Median 5Y
0.9
Industry
1.6
Forward
1.1
vs History
46
vs Industry
54
Median 3Y
11.7
Median 5Y
12
Industry
15.1
Forward
12
vs History
57
vs Industry
52
Median 3Y
8.6
Median 5Y
7.9
Industry
7
vs History
36
vs Industry
33
Median 3Y
11.3
Median 5Y
10.5
Industry
13.9
vs History
9
vs Industry
12
Median 3Y
3.5
Median 5Y
3.5
Industry
1.4
vs History
6
vs Industry
76
Median 3Y
1
Median 5Y
1
Industry
2.7
Forward
1.1
vs History
6
vs Industry
63
Median 3Y
4.9
Median 5Y
4.6
Industry
7.5
vs History
41
vs Industry
58
Median 3Y
9.1
Median 5Y
8.4
Industry
10.3
Forward
8
vs History
44
vs Industry
54
Median 3Y
13.8
Median 5Y
11.8
Industry
14.6
Forward
10.8
vs History
57
vs Industry
67
Median 3Y
8.9
Median 5Y
8.1
Industry
11.1
vs History
41
vs Industry
39
Median 3Y
8.7
Median 5Y
8.7
Industry
16.8
vs History
4
vs Industry
39
Median 3Y
1
Median 5Y
1
Industry
0.9

Multiples Across Competitors

MER Competitors Multiples
Manila Electric Co Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
PH
Manila Electric Co
XPHS:MER
509.3B PHP 1.1 12 8.4 11.8
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
84.5B 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
69.1B 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
39.2B EUR 4.5 57.9 24.2 24.2
P/E Multiple
Earnings Growth P/E to Growth
PH
Manila Electric Co
XPHS:MER
Average P/E: 21.3
12
25%
0.5
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
57.9
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
PH
Manila Electric Co
XPHS:MER
Average EV/EBITDA: 12
8.4
51%
0.2
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
24.2
153%
0.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
PH
Manila Electric Co
XPHS:MER
Average EV/EBIT: 18.8
11.8
60%
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
24.2
64%
0.4

See Also

Discover More
Back to Top