CBLU Relative Valuation - Clear Blue Technologies International Inc

Watchlist Manager

Watchlist

Price: 0.08 CAD

Market Cap: CA$8m

Relative Value

CBLU doesn't have a meaningful market cap.

The Relative Value of one CBLU stock under the Base Case scenario is 0.12 CAD. Compared to the current market price of 0.08 CAD, Clear Blue Technologies International Inc is Undervalued by 33%.

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?

CBLU Relative Value

Base Case

Undervaluation 33%

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
CA		Clear Blue Technologies International Inc XTSX:CBLU	8m CAD	2.2	-1	-8.7	-7.3
US		Vistra Corp NYSE:VST	55.6B USD	3.2	76.2	14.9	35.4
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	15.2	10	15.2
IN		Adani Power Ltd NSE:ADANIPOWER	3T INR	5.5	25.9	16.2	21
CN		CGN Power Co Ltd SZSE:003816	208.1B CNY	2.5	22.1	17.2	17.2
CN		China National Nuclear Power Co Ltd SSE:601985	181.8B CNY	2.2	21.1	20.7	20.7
TH	G	Gulf Energy Development PCL SET:GULF	847.8B THB	7	39.7	45.1	53.9
DE		Uniper SE XETRA:UN0	18.7B EUR	0.3	13.5	9	18.2
CN		SDIC Power Holdings Co Ltd SSE:600886	117.2B CNY	2.2	17.9	13.4	13.4
CN		Huaneng Power International Inc SSE:600011	105B CNY	0.4	9	11.6	11.6

				Revenue Growth	P/S to Growth
CA		Clear Blue Technologies International Inc XTSX:CBLU	Average P/S: 4.8 2.2	N/A	N/A
US		Vistra Corp NYSE:VST	3.2	12%	0.3
SA		ACWA Power Co SAU:2082	24.9	N/A	N/A
IN		NTPC Ltd NSE:NTPC	2	7%	0.3
IN		Adani Power Ltd NSE:ADANIPOWER	5.5	11%	0.5
CN		CGN Power Co Ltd SZSE:003816	2.5	4%	0.6
CN		China National Nuclear Power Co Ltd SSE:601985	2.2	9%	0.2
TH	G	Gulf Energy Development PCL SET:GULF	7	7%	1
DE		Uniper SE XETRA:UN0	0.3	N/A	N/A
CN		SDIC Power Holdings Co Ltd SSE:600886	2.2	2%	1.1
CN		Huaneng Power International Inc SSE:600011	0.4	-1%	N/A

				Earnings Growth	PEG
CA		Clear Blue Technologies International Inc XTSX:CBLU	Average P/E: 34 Negative Multiple: -1	N/A	N/A
US		Vistra Corp NYSE:VST	76.2	79%	1
SA		ACWA Power Co SAU:2082	99.6	N/A	N/A
IN		NTPC Ltd NSE:NTPC	15.2	6%	2.5
IN		Adani Power Ltd NSE:ADANIPOWER	25.9	8%	3.2
CN		CGN Power Co Ltd SZSE:003816	22.1	2%	11.1
CN		China National Nuclear Power Co Ltd SSE:601985	21.1	6%	3.5
TH	G	Gulf Energy Development PCL SET:GULF	39.7	20%	2
DE		Uniper SE XETRA:UN0	13.5	N/A	N/A
CN		SDIC Power Holdings Co Ltd SSE:600886	17.9	7%	2.6
CN		Huaneng Power International Inc SSE:600011	9	19%	0.5

				EBITDA Growth	EV/EBITDA to Growth
CA		Clear Blue Technologies International Inc XTSX:CBLU	Average EV/EBITDA: 22.3 Negative Multiple: -8.7	N/A	N/A
US		Vistra Corp NYSE:VST	14.9	20%	0.7
SA		ACWA Power Co SAU:2082	64.7	N/A	N/A
IN		NTPC Ltd NSE:NTPC	10	9%	1.1
IN		Adani Power Ltd NSE:ADANIPOWER	16.2	12%	1.3
CN		CGN Power Co Ltd SZSE:003816	17.2	21%	0.8
CN		China National Nuclear Power Co Ltd SSE:601985	20.7	29%	0.7
TH	G	Gulf Energy Development PCL SET:GULF	45.1	11%	4.1
DE		Uniper SE XETRA:UN0	9	N/A	N/A
CN		SDIC Power Holdings Co Ltd SSE:600886	13.4	28%	0.5
CN		Huaneng Power International Inc SSE:600011	11.6	37%	0.3

				EBIT Growth	EV/EBIT to Growth
CA		Clear Blue Technologies International Inc XTSX:CBLU	Average EV/EBIT: 28.7 Negative Multiple: -7.3	N/A	N/A
US		Vistra Corp NYSE:VST	35.4	41%	0.9
SA		ACWA Power Co SAU:2082	80.2	N/A	N/A
IN		NTPC Ltd NSE:NTPC	15.2	9%	1.7
IN		Adani Power Ltd NSE:ADANIPOWER	21	12%	1.7
CN		CGN Power Co Ltd SZSE:003816	17.2	1%	17.2
CN		China National Nuclear Power Co Ltd SSE:601985	20.7	7%	3
TH	G	Gulf Energy Development PCL SET:GULF	53.9	10%	5.4
DE		Uniper SE XETRA:UN0	18.2	N/A	N/A
CN		SDIC Power Holdings Co Ltd SSE:600886	13.4	1%	13.4
CN		Huaneng Power International Inc SSE:600011	11.6	4%	2.9

Clear Blue Technologies International Inc
XTSX:CBLU

Relative Value

Valuation Multiples

Multiples Across Competitors

CBLU Competitors Multiples
Clear Blue Technologies International Inc Competitors

See Also

Company

Help

Tools

Stocks

Clear Blue Technologies International Inc XTSX:CBLU

Relative Value

Valuation Multiples

Multiples Across Competitors

CBLU Competitors Multiples Clear Blue Technologies International Inc Competitors

See Also

Company

Help

Tools

Stocks

Clear Blue Technologies International Inc
XTSX:CBLU

CBLU Competitors Multiples
Clear Blue Technologies International Inc Competitors