LWB Relative Valuation - Lubelski Wegiel Bogdanka SA

Watchlist Manager

Watchlist

Price: 23.9 PLN 0.42% Market Closed

Market Cap: zł812.8m

Relative Value

The Relative Value of one LWB stock under the Base Case scenario is 26.22 PLN. Compared to the current market price of 23.9 PLN, Lubelski Wegiel Bogdanka SA is Undervalued by 9%.

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?

LWB Relative Value

Base Case

Undervaluation 9%

Relative Value

Price

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
PL	L	Lubelski Wegiel Bogdanka SA WSE:LWB	812.9m PLN	0.2	-4.8	-0	-0
ID		Alamtri Resources Indonesia Tbk PT F:A640	155.5B EUR	96.1	402.1	342	342
CN		China Shenhua Energy Co Ltd SSE:601088	973.8B CNY	3.3	19	11.9	11.9
ZA	E	Exxaro Resources Ltd JSE:EXX	69.5B ZAR	1.6	8.5	4.9	6.6
CA	C	Cameco Corp NYSE:CCJ	50.2B USD	19.6	115.8	74.4	109.5
CN		Shaanxi Coal Industry Co Ltd SSE:601225	255.7B CNY	1.5	11.4	8.8	8.8
ID		Dian Swastatika Sentosa Tbk PT IDX:DSSA	593.3T IDR	12.6	145.5	93.4	93.4
CN		China Coal Energy Co Ltd SSE:601898	237.5B CNY	1.5	13.8	7.9	7.9
CN		Yankuang Energy Group Co Ltd SSE:600188	222.5B CNY	1.6	21.9	14.9	14.9
IN		Coal India Ltd NSE:COALINDIA	2.9T INR	2	9.7	6.4	8.5
ID		Bayan Resources Tbk PT IDX:BYAN	443.3T IDR	7.7	34.5	25.6	25.6

				Revenue Growth	P/S to Growth
PL	L	Lubelski Wegiel Bogdanka SA WSE:LWB	Average P/S: 13.4 0.2	-10%	N/A
ID		Alamtri Resources Indonesia Tbk PT F:A640	96.1	N/A	N/A
CN		China Shenhua Energy Co Ltd SSE:601088	3.3	-2%	N/A
ZA	E	Exxaro Resources Ltd JSE:EXX	1.6	7%	0.2
CA	C	Cameco Corp NYSE:CCJ	19.6	5%	3.9
CN		Shaanxi Coal Industry Co Ltd SSE:601225	1.5	-2%	N/A
ID		Dian Swastatika Sentosa Tbk PT IDX:DSSA	12.6	N/A	N/A
CN		China Coal Energy Co Ltd SSE:601898	1.5	-5%	N/A
CN		Yankuang Energy Group Co Ltd SSE:600188	1.6	1%	1.6
IN		Coal India Ltd NSE:COALINDIA	2	4%	0.5
ID		Bayan Resources Tbk PT IDX:BYAN	7.7	N/A	N/A

				Earnings Growth	PEG
PL	L	Lubelski Wegiel Bogdanka SA WSE:LWB	Average P/E: 78.2 Negative Multiple: -4.8	N/A	N/A
ID		Alamtri Resources Indonesia Tbk PT F:A640	402.1	N/A	N/A
CN		China Shenhua Energy Co Ltd SSE:601088	19	-3%	N/A
ZA	E	Exxaro Resources Ltd JSE:EXX	8.5	11%	0.8
CA	C	Cameco Corp NYSE:CCJ	115.8	31%	3.7
CN		Shaanxi Coal Industry Co Ltd SSE:601225	11.4	-19%	N/A
ID		Dian Swastatika Sentosa Tbk PT IDX:DSSA	145.5	N/A	N/A
CN		China Coal Energy Co Ltd SSE:601898	13.8	-3%	N/A
CN		Yankuang Energy Group Co Ltd SSE:600188	21.9	-6%	N/A
IN		Coal India Ltd NSE:COALINDIA	9.7	-1%	N/A
ID		Bayan Resources Tbk PT IDX:BYAN	34.5	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
PL	L	Lubelski Wegiel Bogdanka SA WSE:LWB	Average EV/EBITDA: 59 Negative Multiple: -0	-24%	N/A
ID		Alamtri Resources Indonesia Tbk PT F:A640	342	N/A	N/A
CN		China Shenhua Energy Co Ltd SSE:601088	11.9	7%	1.7
ZA	E	Exxaro Resources Ltd JSE:EXX	4.9	12%	0.4
CA	C	Cameco Corp NYSE:CCJ	74.4	41%	1.8
CN		Shaanxi Coal Industry Co Ltd SSE:601225	8.8	6%	1.5
ID		Dian Swastatika Sentosa Tbk PT IDX:DSSA	93.4	N/A	N/A
CN		China Coal Energy Co Ltd SSE:601898	7.9	10%	0.8
CN		Yankuang Energy Group Co Ltd SSE:600188	14.9	17%	0.9
IN		Coal India Ltd NSE:COALINDIA	6.4	-1%	N/A
ID		Bayan Resources Tbk PT IDX:BYAN	25.6	N/A	N/A

				EBIT Growth	EV/EBIT to Growth
PL	L	Lubelski Wegiel Bogdanka SA WSE:LWB	Average EV/EBIT: 62.9 Negative Multiple: -0	-27%	N/A
ID		Alamtri Resources Indonesia Tbk PT F:A640	342	N/A	N/A
CN		China Shenhua Energy Co Ltd SSE:601088	11.9	-4%	N/A
ZA	E	Exxaro Resources Ltd JSE:EXX	6.6	10%	0.7
CA	C	Cameco Corp NYSE:CCJ	109.5	28%	3.9
CN		Shaanxi Coal Industry Co Ltd SSE:601225	8.8	-14%	N/A
ID		Dian Swastatika Sentosa Tbk PT IDX:DSSA	93.4	N/A	N/A
CN		China Coal Energy Co Ltd SSE:601898	7.9	-5%	N/A
CN		Yankuang Energy Group Co Ltd SSE:600188	14.9	-4%	N/A
IN		Coal India Ltd NSE:COALINDIA	8.5	-2%	N/A
ID		Bayan Resources Tbk PT IDX:BYAN	25.6	N/A	N/A

Lubelski Wegiel Bogdanka SA
WSE:LWB

Relative Value

Valuation Multiples

Multiples Across Competitors

LWB Competitors Multiples
Lubelski Wegiel Bogdanka SA Competitors

See Also

Company

Help

Tools

Stocks

Lubelski Wegiel Bogdanka SA WSE:LWB

Relative Value

Valuation Multiples

Multiples Across Competitors

LWB Competitors Multiples Lubelski Wegiel Bogdanka SA Competitors

See Also

Company

Help

Tools

Stocks

Lubelski Wegiel Bogdanka SA
WSE:LWB

LWB Competitors Multiples
Lubelski Wegiel Bogdanka SA Competitors