Logo Spółki Puxing Energy Limited: Wartość Wewnętrzna vs. Aktualna cena

Do wyliczenia wartości wewnętrznej spółek stosujemy 4 metody:

Finanse
Rachunek zysków i strat
Bilans
Przepływy pieniężne
Prognozy
Statystyki
Dywidendy
Rekomendacje
Modele wyceny
Wskaźniki
Analiza techniczna

Aktualna cena: 1.88
Wartość godziwa DCF: -
Monte Carlo (mediana scenariuszy): -
Wycena zdyskontowanych dywidend: -
Wycena porównawcza (wskaźnikowa): 11.2

Kliknij poniżej aby rozwinąć i zobaczyć szczegóły


Brak wyceny
-->
Kalkulacja wyceny (mln)
Wartość firmy (EV) -
Dług netto -
Gotówka -
Udziały mniejszościowe -
Ilość akcji -
Wartość godziwa firmy -
Wartość godziwa akcji -
Kalkulacja WACC - koszt kapitału
Stopa wolna od ryzyka -
Premia rynkowa -
Beta -
Udział kapitału własnego -
Udział długu -
Koszt kapitału własnego -
Koszt długu -
WACC -

Brak modelowania Monte Carlo

Metoda mnożnikowa – opiera się na porównaniu mnożników firm z branży, w której działa wyceniana spółka (np. EV/EBITDA, P/E, P/BV). Metoda ta bardzo dobrze odzwierciedla bieżący stan rynku, wymaga mniejszej liczby założeń oraz jest prostsza w zastosowaniu. Do jej wad można zaliczyć dużą podatność wyceny na zmienność cen porównywanych spółek, subiektywny dobór porównywalnych firm oraz uproszczenie obrazu spółki prowadzące do pominięcia bardzo istotnych parametrów (np. przewaga konkurencyjna, tempo wzrostu, poziom rentowności, strukturę zadłużenia).


EV/EBITDA TTM P/E TTM P/B TTM
Mediana dla branży 6.5 19.8 1.3
Puxing Energy Limited 0.4 13.6 0.9
Mediana / Puxing Energy Limited 14.5 1.5 1.4


Pozostałe spółki z branży Renewable Utilities
Nazwa firmy Symbol Kapitalizacja (mln $) EV/EBITDA P/E P/B Giełda
Arise AB (publ) ARISE.ST 158 3.6 15.8 0.8 Stockholm Stock Exchange
Infratil Limited IFT.NZ 6,848 7.1 -40.4 1.7 NZSE
Atlantica Sustainable Infrastructure plc AY 2,555 -3.7 78.2 2.0 NASDAQ Global Select
Alupar Investimento S.A. ALUP11.SA 2,647 0.8 8.4 1.1 São Paulo
Concord New Energy Group Limited 0182.HK 420 -6.5 3.8 0.4 HKSE
Energisa S.A. ENGI3.SA 3,086 -1.6 29.2 5.9 São Paulo
Light S.A. LIGT3.SA 441 -2.2 0.9 0.4 São Paulo
Encavis AG ECV.F 3,303 12.8 -296.4 2.4 Frankfurt Stock Exchange
KPI Green Energy Limited KPIGREEN.NS 1,148 16.3 31.6 3.9 National Stock Exchange of India
Alupar Investimento S.A. ALUP3.SA 2,912 0.8 8.4 1.1 São Paulo
TAURON Polska Energia S.A. TPE.WA 3,972 0.1 12.3 0.8 Warsaw Stock Exchange
Gulf Energy Development Public Company Limited GULF-R.BK 21,781 10.4 27.5 4.8 Thailand
Excelerate Energy, Inc. EE 2,807 8.0 10.2 1.1 New York Stock Exchange
J&V Energy Technology Co., Ltd. 6869.TW 597 13.7 20.0 2.8 Taiwan
China Longyuan Power Group Corporation Limited 0916.HK 14,841 -1.7 9.2 0.7 HKSE
Sinoma Energy Conservation Ltd. 603126.SS 633 129.7 -161.8 2.2 Shanghai
Ellomay Capital Ltd. ELLO 228 -10.6 38.3 1.6 American Stock Exchange
Absolute Clean Energy Public Company Limited ACE.BK 404 2.9 16.3 0.8 Thailand
Energy Vault Holdings, Inc. NRGV 242 -1.6 -1.6 2.6 New York Stock Exchange
China Everbright Greentech Limited 1257.HK 254 -7.7 -4.8 0.2 HKSE
Iniziative Bresciane S.p.A. IB.MI 77 -1.3 15.7 0.9 Milan
China Southern Power Grid Energy Efficiency & Clean Energy Co.,Ltd. 003035.SZ 2,474 19.1 -378.9 3.2 Shenzhen
Algonquin Power & Utilities Corp. AQN 4,488 -1.6 -3.7 1.0 New York Stock Exchange
LGI Limited LGI.AX 220 32.5 92.2 7.2 Australian Securities Exchange
Energy Absolute Public Company Limited EA-R.BK 605 13.1 -3.3 0.5 Thailand
NuScale Power Corporation SMR 10,480 -83.6 -38.1 6.8 New York Stock Exchange
Ørsted A/S ORSTED.CO 13,775 0.2 49.5 1.0 Copenhagen
BF Utilities Limited BFUTILITIE.BO 306 5.4 20.7 3.4 Bombay Stock Exchange
Energy Absolute Public Company Limited EA.BK 605 13.1 -3.3 0.5 Thailand
CK Power Public Company Limited CKP.BK 707 0.1 12.2 0.8 Thailand
China Three Gorges Renewables (Group) Co.,Ltd. 600905.SS 17,018 -2.3 20.0 1.4 Shanghai
Tess Holdings Co.,Ltd. 5074.T 200 -6.1 -42.2 0.6 Tokyo
The Chugoku Electric Power Co., Inc. 9504.T 2,185 -10.3 3.4 0.5 Tokyo
Contact Energy Limited CEN.NZ 5,256 10.4 31.6 2.7 NZSE
State Grid Information & Communication Co., Ltd. 600131.SS 2,965 32.6 34.0 3.5 Shanghai
Shikoku Electric Power Company, Incorporated 9507.T 1,856 -5.3 4.2 0.7 Tokyo
Entech SA ALESE.PA 129 75.8 -162.6 5.1 Paris
Fortum Oyj FORTUM.HE 15,899 7.2 12.9 1.4 Helsinki
Invinity Energy Systems plc IES.L 123 -5.7 -2.2 0.8 London Stock Exchange
Adani Green Energy Limited ADANIGREEN.BO 16,613 6.8 89.8 12.7 Bombay Stock Exchange
The Kansai Electric Power Company, Incorporated 9503.T 15,187 -1.4 4.8 0.7 Tokyo
Électricite de Strasbourg Société Anonyme ELEC.PA 1,180 -2.6 7.6 2.0 Paris
Hokuriku Electric Power Company 9505.T 1,230 -6.4 2.9 0.5 Tokyo
Super Energy Corporation Public Company Limited SUPER.BK 118 -5.1 3.1 0.2 Thailand
RENOVA, Inc. 9519.T 486 -9.8 27.9 0.8 Tokyo
Sichuan Energy Investment Development Co., Ltd. 1713.HK 390 4.0 7.0 0.8 HKSE
China Datang Corporation Renewable Power Co., Limited 1798.HK 2,185 -5.2 10.4 0.7 HKSE
Tokyo Electric Power Company Holdings, Incorporated 9501.T 7,862 -7.1 7.4 0.3 Tokyo
CEZ, a. s. CEZ.WA 31,816 3.3 22.8 2.6 Warsaw Stock Exchange
BKW AG BKW.SW 11,717 7.5 15.2 1.8 Swiss Exchange
Fluence Energy, Inc. FLNC 1,088 367.3 -56.4 2.6 NASDAQ Global Select
Constellation Energy Corporation CEG 101,104 14.2 33.6 7.5 NASDAQ Global Select
NHPC Limited NHPC.NS 9,455 6.8 27.4 2.1 National Stock Exchange of India
BF Utilities Limited BFUTILITIE.NS 305 5.4 20.7 3.4 National Stock Exchange of India
Altius Renewable Royalties Corp. ARR.TO 268 324.5 -777.5 1.3 Toronto Stock Exchange
Gulf Energy Development Public Company Limited GULF.BK 21,781 10.4 27.5 4.8 Thailand
Inox Green Energy Services Limited INOXGREEN.BO 643 53.9 246.3 2.5 Bombay Stock Exchange
The Okinawa Electric Power Company, Incorporated 9511.T 373 -7.7 12.9 0.5 Tokyo
BCPG Public Company Limited BCPG.BK 758 0.8 15.7 0.8 Thailand
GCL New Energy Holdings Limited 0451.HK 88 8.0 -1.4 0.3 HKSE
BCPG Public Company Limited BCPG-R.BK 758 0.8 15.7 0.8 Thailand
Inox Green Energy Services Limited INOXGREEN.NS 648 53.9 246.3 2.5 National Stock Exchange of India
BBGI Public Company Limited BBGI.BK 135 2.6 19.4 0.5 Thailand
Verde Clean Fuels, Inc. VGAS 123 -23.9 -7.5 1.2 NASDAQ Capital Market
Green Impact Partners Inc. GIP.V 53 -7.0 58.4 0.7 Toronto Stock Exchange Ventures
SJVN Limited SJVN.BO 4,132 5.0 44.1 2.5 Bombay Stock Exchange
Minesto AB (publ) MINEST.ST 80 -21.7 -19.0 1.2 Stockholm Stock Exchange
CECEP Solar Energy Co.,Ltd. 000591.SZ 2,423 -0.3 15.2 0.7 Shenzhen
Hokkaido Electric Power Company, Incorporated 9509.T 1,590 -6.2 4.5 0.7 Tokyo
Public Joint-Stock Company Federal Hydro-Generating Company - RusHydro HYDR.ME 2,529 -2.8 -0.0 0.0 Moscow Stock Exchange
Shandong Hi-Speed New Energy Group Limited 1250.HK 666 -5.4 18.2 0.4 HKSE
CECEP Wind-power Corporation Co.,Ltd. 601016.SS 2,689 -0.6 15.0 1.1 Shanghai
Energisa S.A. ENGI4.SA 3,043 -1.6 29.2 5.9 São Paulo
HD Renewable Energy Co., Ltd. 6873.TW 812 11.0 19.1 2.6 Taiwan
Tohoku Electric Power Company, Incorporated 9506.T 3,936 -4.7 3.2 0.6 Tokyo
Ormat Technologies, Inc. ORA 5,365 10.6 41.4 2.2 New York Stock Exchange
Adani Green Energy Limited ADANIGREEN.NS 16,618 6.8 89.8 12.7 National Stock Exchange of India
eREX Co.,Ltd. 9517.T 374 4.2 24.9 0.8 Tokyo
Meridian Energy Limited MEL.NZ 8,669 20.4 123.4 1.8 NZSE
Xinyi Energy Holdings Limited 3868.HK 1,308 0.8 12.0 0.8 HKSE
SJVN Limited SJVN.NS 4,132 5.0 44.1 2.5 National Stock Exchange of India
Brookfield Renewable Partners L.P. BEP-UN.TO 6,961 -7.1 -29.2 1.8 Toronto Stock Exchange
SPCG Public Company Limited SPCG.BK 272 7.2 18.1 0.5 Thailand
Corporación Acciona Energías Renovables, S.A. ANE.MC 8,881 6.4 116.8 1.3 Madrid Stock Exchange
Scatec ASA SCATC.OL 1,557 -1.1 7.2 1.6 Oslo Stock Exchange
ERG S.p.A. ERG.MI 3,233 -0.8 28.6 1.3 Milan
Alerion Clean Power S.p.A. ARN.MI 1,140 1.5 10.1 2.6 Milan
Public Power Corporation S.A. PPC.AT 6,344 -0.0 35.2 1.1 Athens
Esenboga Elektrik Üretim A.S. ESEN.IS 902 -170.4 -9.4 0.5 Istanbul Stock Exchange
Brookfield Renewable Corporation BEPC 4,802 -93.6 -3.2 38.0 New York Stock Exchange
Shinfox Energy Co., Ltd. 6806.TW 657 2.5 18.5 0.9 Taiwan
Magnora ASA MGN.OL 144 2.7 6.3 3.8 Oslo Stock Exchange
Brookfield Renewable Corporation BEPC.TO 4,802 -4.5 -3.7 41.8 Toronto Stock Exchange
Raízen S.A. RAIZ4.SA 1,994 -2.9 -2.5 0.6 São Paulo
Hengsheng Energy Co., Ltd 605580.SS 725 19.5 32.2 5.1 Shanghai
Guangdong Electric Power Development Co., Ltd. 000539.SZ 3,102 -12.5 54.4 1.1 Shenzhen
Algonquin Power & Utilities Corp. AQN.TO 4,495 -1.8 -3.7 1.0 Toronto Stock Exchange
Brookfield Renewable Partners L.P. BEP-PM.TO 11,899 -5.9 -49.6 0.0 Toronto Stock Exchange
Clearway Energy, Inc. CWEN-A 5,877 -3.0 46.2 1.9 New York Stock Exchange
Clearway Energy, Inc. CWEN 5,808 -3.0 46.2 1.9 New York Stock Exchange
ReNew Energy Global Plc RNW 2,850 -5.6 64.6 2.2 NASDAQ Global Select
Homenema Technology Incorporation 8087.TWO 51 41.5 -265.1 1.8 Taipei Exchange
Brookfield Renewable Partners L.P. BEP 6,961 -7.1 -29.2 1.8 New York Stock Exchange
SPCG Public Company Limited SPCG-R.BK 272 7.2 18.1 0.5 Thailand
Chongqing Three Gorges Water Conservancy and Electric Power Co., Ltd. 600116.SS 1,466 3.9 49.8 1.3 Shanghai
Cloudberry Clean Energy ASA CLOUD.OL 419 7.6 55.0 0.8 Oslo Stock Exchange
CEZ, a. s. CEZ.PR 31,912 3.3 22.9 2.6 Prague
Galata Wind Enerji A.S. GWIND.IS 355 7.1 20.5 1.2 Istanbul Stock Exchange
NuScale Power Corporation SMR-WT 2,526 -83.6 -38.1 6.8 New York Stock Exchange
Hubei Energy Group Co., Ltd. 000883.SZ 4,113 -2.7 19.6 0.8 Shenzhen
Infratil Limited IFT.AX 6,913 7.2 -43.5 1.9 Australian Securities Exchange
Puxing Energy Limited 0090.HK 113 0.4 13.6 0.9 HKSE
TPI Polene Power Public Company Limited TPIPP.BK 606 -0.9 5.5 0.6 Thailand
PT Pertamina Geothermal Energy Tbk PGEO.JK 3,892 17.2 29.2 2.0 Jakarta Stock Exchange
Energisa S.A. ENGI11.SA 3,970 -1.6 29.2 5.9 São Paulo
Sunview Group Bhd 0262.KL 57 7.1 35.8 1.3 Kuala Lumpur
Good Energy Group PLC GOOD.L 123 18.4 28.6 2.0 London Stock Exchange
SAAM Development Public Company Limited SAAM.BK 55 51.1 97.0 3.3 Thailand
Tunghsu Azure Renewable Energy Co.,Ltd. 000040.SZ 178 2.7 -9.8 0.1 Shenzhen
KPI Green Energy Limited KPIGREEN.BO 1,148 16.3 31.6 3.9 Bombay Stock Exchange
EF-ON Inc. 9514.T 58 -2.5 14.6 0.5 Tokyo
Seri Industrial S.p.A. SERI.MI 137 1.1 5.0 0.8 Milan
RattanIndia Power Limited RTNPOWER.BO 739 4.2 68.1 1.7 Bombay Stock Exchange
Encavis AG ECV.DE 3,320 12.8 -296.4 2.4 Frankfurt Stock Exchange
EDP Renováveis, S.A. EDPR.LS 11,183 0.9 -18.2 0.9 Lisbon
Audax Renovables, S.A. ADX.MC 734 1.6 9.2 3.0 Madrid Stock Exchange
Drax Group plc DRX.L 3,281 1.3 5.0 1.3 London Stock Exchange
Renewable Japan Co., Ltd. 9522.T 258 -9.0 24.2 3.0 Tokyo
clearvise AG ABO.DE 149 -3.7 -286.3 0.8 Frankfurt Stock Exchange
Huaneng Lancang River Hydropower Inc. 600025.SS 22,885 3.7 19.6 2.3 Shanghai
Ariston Holding N.V. E0E.F 1,882 5.3 688.8 1.2 Frankfurt
Electric Power Development Co., Ltd. 9513.T 3,494 -4.1 5.7 0.4 Tokyo
NHPC Limited NHPC.BO 9,447 6.8 27.4 2.1 Bombay Stock Exchange
Orrön Energy AB (publ) ORRON.ST 122 -84.7 -6.9 0.3 Stockholm Stock Exchange
Neoen S.A. NEOEN.PA 7,402 4.3 554.2 4.0 Paris
PNE AG PNE3.DE 1,301 9.2 -56.1 5.6 Frankfurt Stock Exchange
Mercury NZ Limited MCY.NZ 5,164 15.8 178.5 1.9 NZSE
Jiangsu New Energy Development Co., Ltd. 603693.SS 1,656 9.2 37.1 1.8 Shanghai
Pixel Companyz Inc. 2743.T 74 -5.3 -4.8 163.7 Tokyo
HLB Life Science Co., Ltd. 067630.KQ 354 59.8 -2.5 1.4 KOSDAQ
Jiangsu Guoxin Corp. Ltd. 002608.SZ 3,925 1.2 8.6 0.9 Shenzhen
RattanIndia Power Limited RTNPOWER.NS 739 4.2 68.1 1.7 National Stock Exchange of India
Centrais Elétricas Brasileiras S.A. - Eletrobrás XELTB.MC 16,689 2.0 10.1 0.8 Madrid Stock Exchange
Tidewater Renewables Ltd. LCFS.TO 79 0.1 -0.3 0.7 Toronto Stock Exchange
Ningxia Jiaze Renewables Corporation Limited 601619.SS 1,292 2.4 13.7 1.3 Shanghai
Innergex Renewable Energy Inc. INE.TO 2,009 -5.3 61.1 2.5 Toronto Stock Exchange
PT Barito Renewables Energy Tbk BREN.JK 72,446 136.5 568.3 132.1 Jakarta Stock Exchange
Verbund AG VER.VI 26,304 6.4 12.7 2.3 Vienna
Edisun Power Europe AG ESUN.SW 70 -11.0 17.9 0.5 Swiss Exchange
Energiekontor AG 0E9V.L 795 5.1 30.5 3.7 London Stock Exchange
Fujian Mindong Electric Power Limited Company 000993.SZ 681 17.9 29.8 2.4 Shenzhen
Beijing Jingneng Clean Energy Co., Limited 0579.HK 2,593 -3.3 5.7 0.5 HKSE
Polaris Renewable Energy Inc. PIF.TO 189 1.2 -17.7 0.8 Toronto Stock Exchange
ReNew Energy Global plc RNWWW 2,554 -5.8 0.0 0.0 NASDAQ Global Select
Guangxi Guidong Electric Power Co., Ltd. 600310.SS 831 -3.0 -68.1 2.2 Shanghai
Super Energy Corporation Public Company Limited SUPER-R.BK 127 -5.1 3.1 0.2 Thailand
GEPIC Energy Development Co., Ltd. 000791.SZ 2,968 2.2 10.1 1.5 Shenzhen
Hangzhou Cogeneration Group Co., Ltd. 605011.SS 1,230 28.0 44.6 3.8 Shanghai
NextEra Energy Partners, LP NEP 986 49.9 -5.2 0.1 New York Stock Exchange
Mercury NZ Limited MCY.AX 5,212 11.5 178.8 1.9 Australian Securities Exchange
Enlight Renewable Energy Ltd ENLT 3,030 -0.8 27.0 2.4 NASDAQ Global Select
Jinko Power Technology Co.,Ltd. 601778.SS 1,748 -2.3 32.2 0.8 Shanghai
Altus Power, Inc. AMPS 801 7.9 603.5 1.5 New York Stock Exchange
Northland Power Inc. NPI.TO 4,122 -0.5 21.7 1.3 Toronto Stock Exchange
Boralex Inc. BLX.TO 2,224 -1.9 277.8 1.9 Toronto Stock Exchange
Cypark Resources Berhad 5184.KL 167 -4.4 -116.4 0.6 Kuala Lumpur
Zhejiang Provincial New Energy Investment Group Co., Ltd. 600032.SS 2,511 -4.6 38.2 1.5 Shanghai
Shanghai Electric Wind Power Group Co., Ltd. 688660.SS 3,481 -40.1 -34.1 5.3 Shanghai
Voltalia SA VLTSA.PA 1,390 -1.9 -45.7 0.9 Paris
Greencoat Renewables PLC GRP.L 960 0.0 16.3 0.7 London Stock Exchange
China Ruifeng Renewable Energy Holdings Limited 0527.HK 82 -7.8 -3.4 -4.4 HKSE
TPI Polene Power Public Company Limited TPIPP-R.BK 606 -0.9 5.5 0.6 Thailand
Zhongmin Energy Co., Ltd. 600163.SS 1,426 10.0 14.9 1.5 Shanghai
Contact Energy Limited CEN.AX 5,269 9.6 31.7 2.7 Australian Securities Exchange
Ecoener, S.A. ENER.MC 324 -3.3 29.3 2.1 Madrid Stock Exchange
Guangdong Meiyan Jixiang Hydropower Co.,Ltd. 600868.SS 692 -34.2 -58.0 2.6 Shanghai
Brookfield Renewable Partners L.P. BEP-PA 6,936 -7.1 -29.2 1.8 New York Stock Exchange
Zhejiang Xinzhonggang Thermal Power Co., LTD. 605162.SS 488 16.6 24.9 2.6 Shanghai
Thachang Green Energy Public Company Limited TGE.BK 115 8.2 14.2 1.1 Thailand
Ningbo Shimao Energy Co.,Ltd 605028.SS 455 16.8 18.9 2.5 Shanghai
West Holdings Corporation 1407.T 442 1.1 11.8 2.1 Tokyo
Lhyfe SA LHYFE.PA 180 -4.8 -5.2 2.1 Paris
Greenvolt - Energias Renováveis, S.A. GVOLT.LS 1,571 3.1 -62.0 2.2 Lisbon
MOGAN ENERJI MOGAN.IS 602 -1.5 -7.3 0.4 Istanbul Stock Exchange
EnviTec Biogas AG ETG.DE 334 2.3 10.0 1.6 Frankfurt Stock Exchange
Solaria Energía y Medio Ambiente, S.A. SLR.MC 1,779 1.7 12.8 2.3 Madrid Stock Exchange
SGC Energy Co.,Ltd. 005090.KS 249 -7.7 9.6 0.5 KSE
Absolute Clean Energy Public Company Limited ACE-R.BK 404 2.9 16.3 0.8 Thailand
GE Vernova Inc. GEV 168,686 102.4 146.3 19.1 New York Stock Exchange
Manawa Energy Limited MNW.NZ 1,183 17.9 -2,467.4 1.8 NZSE
Beijing Energy International Holding Co., Ltd. 0686.HK 390 -13.8 329.1 1.8 HKSE
GD Power Development Co.,Ltd 600795.SS 11,201 -5.1 8.1 1.4 Shanghai
Hydrogène de France Société anonyme HDF.PA 88 -8.6 -6.9 0.8 Paris
Auren Energia S.A. AURE3.SA 1,899 -3.2 1,797.0 0.8 São Paulo
Integrated Wind Solutions ASA IWS.OL 177 3.9 16.3 1.0 Oslo Stock Exchange
Sermsang Power Corporation Public Company Limited SSP.BK 157 -3.2 6.5 0.7 Thailand
Energiekontor AG EKT.DE 797 5.1 30.5 3.7 Frankfurt Stock Exchange
Meridian Energy Limited MEZ.AX 8,700 20.2 123.3 1.8 Australian Securities Exchange
Aksa Enerji Üretim A.S. AKSEN.IS 1,291 2.8 35.5 1.2 Istanbul Stock Exchange
Greencoat Renewables PLC GRP.IR 966 -10.6 16.0 0.6 Irish
Guangdong Electric Power Development Co., Ltd. 200539.SZ 3,114 -18.0 19.8 0.4 Shenzhen
Energy Solar Tech, S.A. ETC.MC 74 13.4 112.9 1.4 Madrid Stock Exchange
SDIC Power Holdings Co., Ltd. 600886.SS 16,463 -1.0 17.1 1.6 Shanghai
Shanghai Electric Power Co., Ltd. 600021.SS 4,193 -4.0 16.3 1.2 Shanghai
PT. Arkora Hydro Tbk ARKO.JK 205 21.3 69.6 6.9 Jakarta Stock Exchange