Kalkulacja wyceny (mln)
Wartość firmy (EV)	-
Dług netto	-
Gotówka	-
Udziały mniejszościowe	-
Ilość akcji	-
Wartość godziwa firmy	-
Wartość godziwa akcji	Brak danych

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	-	-	-
Greencoat Renewables PLC	-	-	-
Mediana / Greencoat Renewables PLC	-	-	-

---

Pozostałe spółki z branży Renewable Utilities

Nazwa firmy	Symbol	Kapitalizacja (mln $)	EV/EBITDA	P/E	P/B	Giełda
GCL New Energy Holdings Limited	0451.HK	85	7.6	-1.3	0.3	HKSE
CECEP Solar Energy Co.,Ltd.	000591.SZ	2,451	-0.4	15.1	0.7	Shenzhen
China Ruifeng Renewable Energy Holdings Limited	0527.HK	104	-7.0	-4.1	-5.3	HKSE
SGC Energy Co.,Ltd.	005090.KS	271	-7.6	10.2	0.5	KSE
HLB Life Science Co., Ltd.	067630.KQ	441	76.2	-3.1	1.8	KOSDAQ
China Longyuan Power Group Corporation Limited	0916.HK	15,133	-1.7	9.6	0.7	HKSE
Hubei Energy Group Co., Ltd.	000883.SZ	4,135	-2.7	19.5	0.8	Shenzhen
Energiekontor AG	0E9V.L	763	4.6	29.0	3.5	London Stock Exchange
Beijing Energy International Holding Co., Ltd.	0686.HK	312	-13.9	266.1	1.5	HKSE
Jiangsu Guoxin Corp. Ltd.	002608.SZ	3,935	1.2	8.5	0.8	Shenzhen
Fujian Mindong Electric Power Limited Company	000993.SZ	660	17.3	28.8	2.3	Shenzhen
Beijing Jingneng Clean Energy Co., Limited	0579.HK	2,573	-3.3	5.7	0.5	HKSE
Concord New Energy Group Limited	0182.HK	492	-6.2	4.5	0.4	HKSE
GEPIC Energy Development Co., Ltd.	000791.SZ	2,957	2.2	10.2	1.5	Shenzhen
Guangdong Electric Power Development Co., Ltd.	000539.SZ	3,088	-12.5	54.5	1.1	Shenzhen
Sunview Group Bhd	0262.KL	55	6.7	34.5	1.3	Kuala Lumpur
China Southern Power Grid Energy Efficiency & Clean Energy Co.,Ltd.	003035.SZ	2,454	18.6	-374.1	3.2	Shenzhen
Tunghsu Azure Renewable Energy Co.,Ltd.	000040.SZ	179	331.8	-3.6	0.1	Shenzhen
Guangdong Electric Power Development Co., Ltd.	200539.SZ	3,058	-18.0	19.1	0.4	Shenzhen
Pixel Companyz Inc.	2743.T	60	-3.9	-3.4	115.0	Tokyo
Shandong Hi-Speed New Energy Group Limited	1250.HK	478	-5.9	13.1	0.3	HKSE
Sichuan Energy Investment Development Co., Ltd.	1713.HK	364	3.7	6.5	0.7	HKSE
China Everbright Greentech Limited	1257.HK	224	-7.8	-4.2	0.2	HKSE
West Holdings Corporation	1407.T	478	1.4	12.4	2.2	Tokyo
China Datang Corporation Renewable Power Co., Limited	1798.HK	2,317	-5.1	11.0	0.8	HKSE
Zhongmin Energy Co., Ltd.	600163.SS	1,421	9.9	14.8	1.4	Shanghai
Tess Holdings Co.,Ltd.	5074.T	158	-6.5	-38.3	0.5	Tokyo
Shanghai Electric Power Co., Ltd.	600021.SS	3,523	-4.8	12.4	0.9	Shanghai
Xinyi Energy Holdings Limited	3868.HK	1,473	1.3	13.6	0.9	HKSE
Cypark Resources Berhad	5184.KL	187	-3.9	-130.7	0.7	Kuala Lumpur
Huaneng Lancang River Hydropower Inc.	600025.SS	24,175	4.3	20.8	2.4	Shanghai
Zhejiang Provincial New Energy Investment Group Co., Ltd.	600032.SS	2,565	-4.5	38.5	1.5	Shanghai
State Grid Information & Communication Co., Ltd.	600131.SS	2,910	31.6	32.9	3.4	Shanghai
Chongqing Three Gorges Water Conservancy and Electric Power Co., Ltd.	600116.SS	1,494	4.1	50.6	1.3	Shanghai
Jiangsu New Energy Development Co., Ltd.	603693.SS	1,811	10.3	40.1	1.9	Shanghai
China Three Gorges Renewables (Group) Co.,Ltd.	600905.SS	17,200	-2.3	20.1	1.4	Shanghai
Shinfox Energy Co., Ltd.	6806.TW	763	4.0	21.9	1.1	Taiwan
J&V Energy Technology Co., Ltd.	6869.TW	751	14.7	20.6	3.7	Taiwan
HD Renewable Energy Co., Ltd.	6873.TW	971	15.8	22.4	3.0	Taiwan
CECEP Wind-power Corporation Co.,Ltd.	601016.SS	2,651	-0.7	14.6	1.1	Shanghai
GD Power Development Co.,Ltd	600795.SS	12,326	-4.8	9.0	1.5	Shanghai
SDIC Power Holdings Co., Ltd.	600886.SS	16,763	-0.9	17.4	1.6	Shanghai
Sinoma Energy Conservation Ltd.	603126.SS	528	112.6	-137.5	1.9	Shanghai
Hengsheng Energy Co., Ltd	605580.SS	523	13.9	23.8	3.8	Shanghai
Guangxi Guidong Electric Power Co., Ltd.	600310.SS	859	-2.8	-69.7	2.2	Shanghai
Hangzhou Cogeneration Group Co., Ltd.	605011.SS	1,351	30.5	48.6	4.2	Shanghai
Ningxia Jiaze Renewables Corporation Limited	601619.SS	1,224	1.9	12.8	1.2	Shanghai
Guangdong Meiyan Jixiang Hydropower Co.,Ltd.	600868.SS	714	-35.2	-59.7	2.7	Shanghai
Jinko Power Technology Co.,Ltd.	601778.SS	1,455	-3.6	26.8	0.7	Shanghai
Zhejiang Xinzhonggang Thermal Power Co., LTD.	605162.SS	478	16.1	24.2	2.5	Shanghai
Ningbo Shimao Energy Co.,Ltd	605028.SS	426	15.9	17.8	2.3	Shanghai
Homenema Technology Incorporation	8087.TWO	55	23.9	71.0	1.9	Taipei Exchange
Shanghai Electric Wind Power Group Co., Ltd.	688660.SS	1,571	-17.6	-14.9	2.3	Shanghai
Aksa Enerji Üretim A.S.	AKSEN.IS	1,048	1.4	28.2	0.9	Istanbul Stock Exchange
Corporación Acciona Energías Renovables, S.A.	ANE.MC	8,498	3.3	58.1	1.2	Madrid Stock Exchange
Entech SA	ALESE.PA	129	-246.9	-134.8	4.2	Paris
Audax Renovables, S.A.	ADX.MC	833	2.2	9.8	3.4	Madrid Stock Exchange
The Kansai Electric Power Company, Incorporated	9503.T	13,805	-1.7	4.1	0.6	Tokyo
Absolute Clean Energy Public Company Limited	ACE-R.BK	401	2.7	15.5	0.8	Thailand
Hokkaido Electric Power Company, Incorporated	9509.T	1,155	-6.8	3.0	0.5	Tokyo
Alupar Investimento S.A.	ALUP11.SA	2,718	0.9	9.0	1.2	São Paulo
Tohoku Electric Power Company, Incorporated	9506.T	3,729	-4.8	2.9	0.5	Tokyo
Hokuriku Electric Power Company	9505.T	1,080	-6.7	2.4	0.4	Tokyo
Adani Green Energy Limited	ADANIGREEN.NS	18,491	8.6	126.2	15.0	National Stock Exchange of India
Renewable Japan Co., Ltd.	9522.T	262	-9.0	24.2	3.0	Tokyo
clearvise AG	ABO.DE	136	-5.3	-251.8	0.7	Frankfurt Stock Exchange
The Chugoku Electric Power Co., Inc.	9504.T	1,854	-10.6	2.7	0.4	Tokyo
eREX Co.,Ltd.	9517.T	401	4.4	26.1	0.9	Tokyo
Algonquin Power & Utilities Corp.	AQN.TO	4,465	-1.9	-3.7	1.0	Toronto Stock Exchange
Absolute Clean Energy Public Company Limited	ACE.BK	401	2.7	15.5	0.8	Thailand
Altus Power, Inc.	AMPS	801	7.9	603.5	1.5	New York Stock Exchange
RENOVA, Inc.	9519.T	470	-10.1	25.4	0.8	Tokyo
Algonquin Power & Utilities Corp.	AQN	4,446	-1.6	-3.7	0.9	New York Stock Exchange
Adani Green Energy Limited	ADANIGREEN.BO	18,499	8.6	126.2	15.0	Bombay Stock Exchange
Shikoku Electric Power Company, Incorporated	9507.T	1,772	-5.6	3.7	0.6	Tokyo
The Okinawa Electric Power Company, Incorporated	9511.T	350	-7.8	11.7	0.4	Tokyo
Alupar Investimento S.A.	ALUP3.SA	1,961	0.9	9.0	1.2	São Paulo
Tokyo Electric Power Company Holdings, Incorporated	9501.T	6,000	-7.6	5.4	0.2	Tokyo
Electric Power Development Co., Ltd.	9513.T	3,213	-4.4	5.0	0.3	Tokyo
Alerion Clean Power S.p.A.	ARN.MI	1,381	1.9	10.4	3.2	Milan
Arise AB (publ)	ARISE.ST	162	4.0	12.3	0.8	Stockholm Stock Exchange
BKW AG	BKW.SW	11,578	7.3	14.8	1.8	Swiss Exchange
BCPG Public Company Limited	BCPG-R.BK	607	-0.4	12.8	0.7	Thailand
Brookfield Renewable Corporation	BEPC	4,942	-2.1	-19.8	3.4	New York Stock Exchange
BBGI Public Company Limited	BBGI.BK	129	2.4	18.4	0.4	Thailand
Atlantica Sustainable Infrastructure plc	AY	2,555	-2.9	85.1	2.0	NASDAQ Global Select
Brookfield Renewable Corporation	BEPC.TO	4,905	-2.8	-19.6	3.4	Toronto Stock Exchange
BF Utilities Limited	BFUTILITIE.BO	349	6.0	23.2	3.8	Bombay Stock Exchange
Auren Energia S.A.	AURE3.SA	1,899	-3.3	1,769.9	0.8	São Paulo
Brookfield Renewable Partners L.P.	BEP-PM.TO	12,074	-5.6	-47.4	0.0	Toronto Stock Exchange
Altius Renewable Royalties Corp.	ARR.TO	272	234.1	-485.2	1.3	Toronto Stock Exchange
BF Utilities Limited	BFUTILITIE.NS	350	6.0	23.2	3.8	National Stock Exchange of India
Brookfield Renewable Partners L.P.	BEP-PA	7,611	-6.8	-30.1	0.0	New York Stock Exchange
Boralex Inc.	BLX.TO	2,486	-1.2	307.6	2.1	Toronto Stock Exchange
PT. Arkora Hydro Tbk	ARKO.JK	144	14.6	49.5	5.0	Jakarta Stock Exchange
Brookfield Renewable Partners L.P.	BEP-UN.TO	7,527	-6.8	-30.1	0.0	Toronto Stock Exchange
Brookfield Renewable Partners L.P.	BEP	7,569	-6.8	-30.1	0.0	New York Stock Exchange
BCPG Public Company Limited	BCPG.BK	607	-0.4	12.8	0.7	Thailand
CEZ, a. s.	CEZ.WA	31,236	3.1	21.8	2.7	Warsaw Stock Exchange
Cloudberry Clean Energy ASA	CLOUD.OL	400	7.0	52.2	0.8	Oslo Stock Exchange
CEZ, a. s.	CEZ.PR	31,234	3.2	21.8	2.7	Prague
CK Power Public Company Limited	CKP.BK	593	-0.6	10.2	0.7	Thailand
Constellation Energy Corporation	CEG	97,749	14.1	32.7	7.5	NASDAQ Global Select
Contact Energy Limited	CEN.AX	4,457	7.6	32.4	2.7	Australian Securities Exchange
Contact Energy Limited	CEN.NZ	4,402	8.0	32.0	2.7	NZSE
PT Barito Renewables Energy Tbk	BREN.JK	47,131	87.5	369.5	85.9	Jakarta Stock Exchange
Encavis AG	ECV.DE	3,339	9.2	-280.4	2.4	Frankfurt Stock Exchange
EDP Renováveis, S.A.	EDPR.LS	11,245	1.3	-19.6	1.0	Lisbon
EnviTec Biogas AG	ETG.DE	439	3.4	13.0	2.1	Frankfurt Stock Exchange
Drax Group plc	DRX.L	3,317	1.4	5.0	1.3	London Stock Exchange
Esenboga Elektrik Üretim A.S.	ESEN.IS	531	-14.4	-34.5	2.4	Istanbul Stock Exchange
Energy Absolute Public Company Limited	EA.BK	528	24.6	-1.8	0.3	Thailand
Électricite de Strasbourg Société Anonyme	ELEC.PA	1,186	-2.4	6.9	1.8	Paris
Edisun Power Europe AG	ESUN.SW	71	-11.0	18.0	0.5	Swiss Exchange
Excelerate Energy, Inc.	EE	3,301	10.3	9.2	0.4	New York Stock Exchange
Energisa S.A.	ENGI4.SA	3,052	-1.5	30.1	6.1	São Paulo
Earth Tech Environment Public Company Limited	ETC.BK	83	10.0	28.8	0.9	Thailand
Energisa S.A.	ENGI3.SA	3,073	-1.5	30.1	6.1	São Paulo
Encavis AG	ECV.F	3,322	9.2	-280.4	2.4	Frankfurt Stock Exchange
Ellomay Capital Ltd.	ELLO	225	-14.5	-29.2	1.6	American Stock Exchange
Enlight Renewable Energy Ltd	ENLT	3,009	0.3	24.5	2.3	NASDAQ Global Select
Ecoener, S.A.	ENER.MC	332	-3.4	29.0	2.0	Madrid Stock Exchange
Clearway Energy, Inc.	CWEN-A	6,510	-1.3	41.0	0.7	New York Stock Exchange
Energisa S.A.	ENGI11.SA	4,092	-1.5	30.1	6.1	São Paulo
Clearway Energy, Inc.	CWEN	6,536	-1.3	41.0	0.7	New York Stock Exchange
Energiekontor AG	EKT.DE	762	4.6	29.0	3.5	Frankfurt Stock Exchange
Energy Absolute Public Company Limited	EA-R.BK	528	24.6	-1.8	0.3	Thailand
Ariston Holding N.V.	E0E.F	1,791	2.3	17.5	1.1	Frankfurt
ERG S.p.A.	ERG.MI	3,262	-0.8	28.6	1.3	Milan
Greencoat Renewables PLC	GRP.L	1,010	-1.4	14.9	0.7	London Stock Exchange
Greencoat Renewables PLC	GRP.IR	972	-6.1	18.8	0.7	Irish
Fortum Oyj	FORTUM.HE	16,532	7.5	13.3	1.5	Helsinki
Galata Wind Enerji A.S.	GWIND.IS	331	6.9	16.9	1.3	Istanbul Stock Exchange
Fluence Energy, Inc.	FLNC	1,099	-139.9	-45.8	2.8	NASDAQ Global Select
GE Vernova Inc.	GEV	141,118	76.7	73.4	16.5	New York Stock Exchange
Green Impact Partners Inc.	GIP.V	58	-17.0	-8.3	0.9	Toronto Stock Exchange Ventures
Good Energy Group PLC	GOOD.L	124	-71.1	-12.7	1.7	London Stock Exchange
Invinity Energy Systems plc	IES.L	144	-7.7	-2.8	0.8	London Stock Exchange
Greenvolt - Energias Renováveis, S.A.	GVOLT.LS	1,580	1.8	-49.5	2.2	Lisbon
Infratil Limited	IFT.NZ	6,375	6.5	-16.8	1.3	NZSE
Inox Green Energy Services Limited	INOXGREEN.NS	662	53.9	256.2	2.6	National Stock Exchange of India
Gulf Energy Development Public Company Limited	GULF-R.BK	19,644	9.8	26.5	3.9	Thailand
Public Joint-Stock Company Federal Hydro-Generating Company - RusHydro	HYDR.ME	2,517	-1.9	-3.7	0.3	Moscow Stock Exchange
Hydrogène de France Société anonyme	HDF.PA	88	-8.5	-6.8	0.8	Paris
Infratil Limited	IFT.AX	6,320	6.4	-16.7	1.3	Australian Securities Exchange
Integrated Wind Solutions ASA	IWS.OL	170	3.6	15.5	0.9	Oslo Stock Exchange
Innergex Renewable Energy Inc.	INE.TO	2,050	-5.2	61.1	2.5	Toronto Stock Exchange
Iniziative Bresciane S.p.A.	IB.MI	77	-1.1	15.3	0.9	Milan
Inox Green Energy Services Limited	INOXGREEN.BO	665	53.9	256.2	2.6	Bombay Stock Exchange
Gulf Energy Development Public Company Limited	GULF.BK	18,934	9.8	26.5	3.9	Thailand
Lhyfe SA	LHYFE.PA	181	-5.1	-5.5	2.2	Paris
Mercury NZ Limited	MCY.NZ	5,223	15.3	174.5	1.8	NZSE
Light S.A.	LIGT3.SA	454	-2.2	1.0	0.4	São Paulo
Tidewater Renewables Ltd.	LCFS.TO	72	0.2	-0.3	0.6	Toronto Stock Exchange
Mercury NZ Limited	MCY.AX	5,248	11.2	175.4	1.8	Australian Securities Exchange
Meridian Energy Limited	MEL.NZ	9,288	21.6	129.9	1.9	NZSE
KPI Green Energy Limited	KPIGREEN.NS	1,196	16.6	32.1	3.9	National Stock Exchange of India
LGI Limited	LGI.AX	184	23.0	67.1	5.2	Australian Securities Exchange
KPI Green Energy Limited	KPIGREEN.BO	1,195	16.6	32.1	3.9	Bombay Stock Exchange
Minesto AB (publ)	MINEST.ST	92	-25.1	-21.9	1.4	Stockholm Stock Exchange
NHPC Limited	NHPC.BO	10,003	7.2	28.2	2.1	Bombay Stock Exchange
Neoen S.A.	NEOEN.PA	7,443	4.3	554.2	4.0	Paris
MOGAN ENERJI	MOGAN.IS	542	-2.2	-6.5	0.4	Istanbul Stock Exchange
Manawa Energy Limited	MNW.NZ	1,205	13.6	-55.2	1.7	NZSE
Magnora ASA	MGN.OL	155	2.8	4.8	3.6	Oslo Stock Exchange
NextEra Energy Partners, LP	NEP	986	49.9	-5.2	0.1	New York Stock Exchange
NHPC Limited	NHPC.NS	10,004	7.2	28.2	2.1	National Stock Exchange of India
Northland Power Inc.	NPI.TO	4,323	-0.5	21.3	1.4	Toronto Stock Exchange
Energy Vault Holdings, Inc.	NRGV	133	-0.9	-1.0	1.1	New York Stock Exchange
Meridian Energy Limited	MEZ.AX	9,275	21.4	129.8	1.9	Australian Securities Exchange
Orrön Energy AB (publ)	ORRON.ST	151	-145.4	-8.5	0.4	Stockholm Stock Exchange
Public Power Corporation S.A.	PPC.AT	5,808	-0.3	33.6	1.0	Athens
PNE AG	PNE3.DE	1,384	14.6	-87.7	5.9	Frankfurt Stock Exchange
Ørsted A/S	ORSTED.CO	19,173	1.7	68.4	1.4	Copenhagen
Ormat Technologies, Inc.	ORA	5,321	5.6	42.3	2.2	New York Stock Exchange
Polaris Renewable Energy Inc.	PIF.TO	188	1.4	-16.0	0.8	Toronto Stock Exchange
PT Pertamina Geothermal Energy Tbk	PGEO.JK	3,604	14.4	25.0	1.8	Jakarta Stock Exchange
Scatec ASA	SCATC.OL	1,549	-1.1	7.1	1.5	Oslo Stock Exchange
Seri Industrial S.p.A.	SERI.MI	138	1.1	5.1	0.8	Milan
RattanIndia Power Limited	RTNPOWER.BO	928	5.5	36.4	1.8	Bombay Stock Exchange
Solaria Energía y Medio Ambiente, S.A.	SLR.MC	1,538	1.0	14.7	2.1	Madrid Stock Exchange
Raízen S.A.	RAIZ4.SA	3,305	-2.3	-4.2	1.0	São Paulo
RattanIndia Power Limited	RTNPOWER.NS	928	5.5	36.4	1.8	National Stock Exchange of India
ReNew Energy Global plc	RNWWW	2,513	-6.7	0.0	0.0	NASDAQ Global Select
SAAM Development Public Company Limited	SAAM.BK	62	60.6	131.8	4.5	Thailand
ReNew Energy Global Plc	RNW	2,781	-6.5	815.1	10.0	NASDAQ Global Select
TAURON Polska Energia S.A.	TPE.WA	4,122	3.1	25.4	0.8	Warsaw Stock Exchange
TPI Polene Power Public Company Limited	TPIPP-R.BK	566	-1.1	5.1	0.5	Thailand
NuScale Power Corporation	SMR-WT	2,526	-86.8	-104.4	19.9	New York Stock Exchange
Super Energy Corporation Public Company Limited	SUPER.BK	127	-5.0	3.0	0.2	Thailand
Super Energy Corporation Public Company Limited	SUPER-R.BK	127	-5.0	3.0	0.2	Thailand
TPI Polene Power Public Company Limited	TPIPP.BK	566	-1.1	5.1	0.5	Thailand
Sermsang Power Corporation Public Company Limited	SSP.BK	165	-3.1	7.2	0.7	Thailand
SJVN Limited	SJVN.NS	4,531	6.0	47.3	2.7	National Stock Exchange of India
Thachang Green Energy Public Company Limited	TGE.BK	113	7.3	12.7	1.2	Thailand
NuScale Power Corporation	SMR	10,657	-86.8	-104.4	19.9	New York Stock Exchange
SJVN Limited	SJVN.BO	4,529	6.0	47.3	2.7	Bombay Stock Exchange
SPCG Public Company Limited	SPCG-R.BK	259	5.6	12.3	0.5	Thailand
SPCG Public Company Limited	SPCG.BK	259	5.6	12.3	0.5	Thailand
Verbund AG	VER.VI	26,820	5.9	12.1	2.3	Vienna
Voltalia SA	VLTSA.PA	1,398	-1.0	-56.3	1.1	Paris
Verde Clean Fuels, Inc.	VGAS	162	-29.5	-10.2	0.8	NASDAQ Capital Market
Centrais Elétricas Brasileiras S.A. - Eletrobrás	XELTB.MC	16,782	2.0	9.9	0.8	Madrid Stock Exchange
Energy Solar Tech, S.A.	ETC.MC	76	13.4	0.0	0.0	Madrid Stock Exchange