V

Vivant Corp
XPHS:VVT

Watchlist Manager
Vivant Corp
XPHS:VVT
Watchlist
Price: 19 PHP
Market Cap: 19.4B PHP
Have any thoughts about
Vivant Corp?
Write Note
Section:
 

Relative Value

The Relative Value of one VVT stock under the Base Case scenario is 21.68 PHP. Compared to the current market price of 19 PHP, Vivant Corp is Undervalued by 12%.

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.

VVT Relative Value
Base Case
21.68 PHP
Undervaluation 12%
Relative Value
Price
V
Worst Case
Base Case
Best Case

Valuation Multiples

1.8
P/S
P/S
Price to Sales
1.8
vs History
71
vs Industry
42
Median 3Y
2
Median 5Y
2.3
Industry
1.6
More Details
9.4
P/E
P/E
Price to Earnings
9.4
vs History
19
vs Industry
58
Median 3Y
8.4
Median 5Y
8.2
Industry
15.1
More Details
80.4
P/OCF
P/OCF
Price to OCF
80.4
vs History
30
vs Industry
Median 3Y
27.1
Median 5Y
28.5
Industry
7
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
Median 3Y
-11.6
Median 5Y
-17.5
Industry
13.9
More Details
1
P/B
P/B
Price to Book Value
1
vs History
6
vs Industry
65
Median 3Y
0.9
Median 5Y
0.9
Industry
1.4
More Details
2
EV/S
EV/S
Enterprise Value to Sales
2
vs History
65
vs Industry
53
Median 3Y
2.2
Median 5Y
2.2
Industry
2.7
More Details
5.4
EV/GP
EV/GP
Enterprise Value to Gross Profit
5.4
vs History
14
vs Industry
59
Median 3Y
4.8
Median 5Y
4.4
Industry
7.5
More Details
6.4
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
6.4
vs History
12
vs Industry
62
Median 3Y
5.5
Median 5Y
5.2
Industry
10.3
More Details
8.1
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
8.1
vs History
9
vs Industry
62
Median 3Y
6.5
Median 5Y
6
Industry
14.6
More Details
91.2
EV/OCF
EV/OCF
Enterprise Value to OCF
91.2
vs History
17
vs Industry
Median 3Y
24.8
Median 5Y
26.2
Industry
11.1
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
Median 3Y
-10.4
Median 5Y
-11.6
Industry
16.8
More Details
0.9
EV/IC
EV/IC
Enterprise Value to IC
0.9
vs History
6
vs Industry
55
Median 3Y
0.8
Median 5Y
0.7
Industry
0.9
More Details

Multiples Across Competitors

VVT Competitors Multiples
Vivant Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
PH
Vivant Corp
XPHS:VVT
19.4B PHP 1.8 9.4 6.4 8.1
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
48.8B USD 3 26.4 10.5 17.5
IN
NTPC Ltd
NSE:NTPC
3.2T INR 1.8 14.7 9.9 14.7
CN
CGN Power Co Ltd
SZSE:003816
207.5B CNY 2.4 18.9 15.3 15.3
CN
China National Nuclear Power Co Ltd
SSE:601985
192B CNY 2.5 18.8 16.7 16.7
IN
Adani Power Ltd
NSE:ADANIPOWER
2T INR 3.6 15.4 10.4 12.9
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
122.4B CNY 2.1 17.4 14.4 14.4
CN
Huaneng Power International Inc
SSE:600011
95.1B CNY 0.4 27.2 15.6 15.6
P/E Multiple
Earnings Growth P/E to Growth
PH
V
Vivant Corp
XPHS:VVT
Average P/E: 33.4
9.4
N/A N/A
DE
Uniper SE
XETRA:UN01
Negative Multiple: -29.7 N/A N/A
SA
ACWA Power Co
SAU:2082
149.4
48%
3.1
US
Vistra Corp
NYSE:VST
26.4
118%
0.2
IN
NTPC Ltd
NSE:NTPC
14.7
31%
0.5
CN
CGN Power Co Ltd
SZSE:003816
18.9
27%
0.7
CN
China National Nuclear Power Co Ltd
SSE:601985
18.8
25%
0.8
IN
Adani Power Ltd
NSE:ADANIPOWER
15.4
N/A N/A
TH
G
Gulf Energy Development PCL
SET:GULF
36.8
57%
0.6
CN
SDIC Power Holdings Co Ltd
SSE:600886
17.4
41%
0.4
CN
Huaneng Power International Inc
SSE:600011
27.2
-94%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
PH
V
Vivant Corp
XPHS:VVT
Average EV/EBITDA: 25.2
6.4
N/A N/A
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
10.5
39%
0.3
IN
NTPC Ltd
NSE:NTPC
9.9
38%
0.3
CN
CGN Power Co Ltd
SZSE:003816
15.3
89%
0.2
CN
China National Nuclear Power Co Ltd
SSE:601985
16.7
102%
0.2
IN
Adani Power Ltd
NSE:ADANIPOWER
10.4
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
CN
Huaneng Power International Inc
SSE:600011
15.6
198%
0.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
PH
V
Vivant Corp
XPHS:VVT
Average EV/EBIT: 30.1
8.1
N/A N/A
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
17.5
64%
0.3
IN
NTPC Ltd
NSE:NTPC
14.7
43%
0.3
CN
CGN Power Co Ltd
SZSE:003816
15.3
18%
0.8
CN
China National Nuclear Power Co Ltd
SSE:601985
16.7
16%
1.1
IN
Adani Power Ltd
NSE:ADANIPOWER
12.9
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
CN
Huaneng Power International Inc
SSE:600011
15.6
40%
0.4

See Also

Summary
VVT intrinsic value, competitors valuation, and company profile.
DCF Valuation
VVT stock valuation using Discount Cash Flow valuation method.
Relative Valuation
VVT stock valuation using valuation multiples.
Wall Street Estimates
VVT price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
VVT stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 211,000+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.