GULF Relative Valuation - Gulf Energy Development PCL

Watchlist Manager

Watchlist

Price: 54.5 THB -2.68%

Market Cap: ฿814.2B

Relative Value

The Relative Value of one GULF stock under the Base Case scenario is hidden THB. Compared to the current market price of 54.5 THB, Gulf Energy Development PCL is hidden .

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.

What is Relative Valuation?

How is Relative Value calculated?

GULF Relative Value

Show

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
TH	G	Gulf Energy Development PCL SET:GULF	814.2B THB	6.7	38.1	43.7	52.2
US		Vistra Corp NYSE:VST	54B USD	3.2	56.6	14.2	34
SA		ACWA Power Co SAU:2082	184.5B SAR	24.9	99.6	64.7	80.2
IN		NTPC Ltd NSE:NTPC	3.7T INR	2	15.3	10.1	15.2
CN		CGN Power Co Ltd SZSE:003816	217.6B CNY	2.6	23.1	17.6	17.6
IN		Adani Power Ltd NSE:ADANIPOWER	2.7T INR	4.9	23.4	14.7	19
CN		China National Nuclear Power Co Ltd SSE:601985	184.7B CNY	2.3	21.4	20.8	20.8
CN		SDIC Power Holdings Co Ltd SSE:600886	114.2B CNY	2.1	17.5	13.2	13.2
DE		Uniper SE XETRA:UN0	14.9B EUR	0.2	-46.5	3.7	10.8
US		Talen Energy Corp NASDAQ:TLN	14.9B USD	5.8	-68.1	60.6	-724.6
CN		Huaneng Power International Inc SSE:600011	104B CNY	0.4	9	11.6	11.6

				Revenue Growth	P/S to Growth
TH	G	Gulf Energy Development PCL SET:GULF	Average P/S: 5 6.7	7%	1
US		Vistra Corp NYSE:VST	3.2	13%	0.2
SA		ACWA Power Co SAU:2082	24.9	N/A	N/A
IN		NTPC Ltd NSE:NTPC	2	7%	0.3
CN		CGN Power Co Ltd SZSE:003816	2.6	4%	0.6
IN		Adani Power Ltd NSE:ADANIPOWER	4.9	11%	0.4
CN		China National Nuclear Power Co Ltd SSE:601985	2.3	9%	0.3
CN		SDIC Power Holdings Co Ltd SSE:600886	2.1	2%	1.1
DE		Uniper SE XETRA:UN0	0.2	3%	0.1
US		Talen Energy Corp NASDAQ:TLN	5.8	27%	0.2
CN		Huaneng Power International Inc SSE:600011	0.4	-1%	N/A

				Earnings Growth	PEG
TH	G	Gulf Energy Development PCL SET:GULF	Average P/E: 33.8 38.1	20%	1.9
US		Vistra Corp NYSE:VST	56.6	15%	3.8
SA		ACWA Power Co SAU:2082	99.6	N/A	N/A
IN		NTPC Ltd NSE:NTPC	15.3	6%	2.5
CN		CGN Power Co Ltd SZSE:003816	23.1	2%	11.6
IN		Adani Power Ltd NSE:ADANIPOWER	23.4	8%	2.9
CN		China National Nuclear Power Co Ltd SSE:601985	21.4	6%	3.6
CN		SDIC Power Holdings Co Ltd SSE:600886	17.5	7%	2.5
DE		Uniper SE XETRA:UN0	Negative Multiple: -46.5	26%	N/A
US		Talen Energy Corp NASDAQ:TLN	Negative Multiple: -68.1	N/A	N/A
CN		Huaneng Power International Inc SSE:600011	9	19%	0.5

				EBITDA Growth	EV/EBITDA to Growth
TH	G	Gulf Energy Development PCL SET:GULF	Average EV/EBITDA: 25 43.7	11%	4
US		Vistra Corp NYSE:VST	14.2	7%	2
SA		ACWA Power Co SAU:2082	64.7	N/A	N/A
IN		NTPC Ltd NSE:NTPC	10.1	9%	1.1
CN		CGN Power Co Ltd SZSE:003816	17.6	21%	0.8
IN		Adani Power Ltd NSE:ADANIPOWER	14.7	12%	1.2
CN		China National Nuclear Power Co Ltd SSE:601985	20.8	29%	0.7
CN		SDIC Power Holdings Co Ltd SSE:600886	13.2	28%	0.5
DE		Uniper SE XETRA:UN0	3.7	-30%	N/A
US		Talen Energy Corp NASDAQ:TLN	60.6	98%	0.6
CN		Huaneng Power International Inc SSE:600011	11.6	37%	0.3

				EBIT Growth	EV/EBIT to Growth
TH	G	Gulf Energy Development PCL SET:GULF	Average EV/EBIT: 27.5 52.2	10%	5.2
US		Vistra Corp NYSE:VST	34	12%	2.8
SA		ACWA Power Co SAU:2082	80.2	N/A	N/A
IN		NTPC Ltd NSE:NTPC	15.2	9%	1.7
CN		CGN Power Co Ltd SZSE:003816	17.6	1%	17.6
IN		Adani Power Ltd NSE:ADANIPOWER	19	12%	1.6
CN		China National Nuclear Power Co Ltd SSE:601985	20.8	7%	3
CN		SDIC Power Holdings Co Ltd SSE:600886	13.2	1%	13.2
DE		Uniper SE XETRA:UN0	10.8	-33%	N/A
US		Talen Energy Corp NASDAQ:TLN	Negative Multiple: -724.6	N/A	N/A
CN		Huaneng Power International Inc SSE:600011	11.6	4%	2.9

Gulf Energy Development PCL
SET:GULF

Relative Value

Valuation Multiples

Multiples Across Competitors

GULF Competitors Multiples
Gulf Energy Development PCL Competitors

See Also

Company

Help

Tools

Stocks

Gulf Energy Development PCL SET:GULF

Relative Value

Valuation Multiples

Multiples Across Competitors

GULF Competitors Multiples Gulf Energy Development PCL Competitors

See Also

Company

Help

Tools

Stocks

Gulf Energy Development PCL
SET:GULF

GULF Competitors Multiples
Gulf Energy Development PCL Competitors