Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
Metrics | Range | Conclusion |
---|---|---|
Selected LTM P/E Multiple | 18.1x - 20.0x | 19.0x |
Selected Fwd P/E Multiple | 14.9x - 16.5x | 15.7x |
Fair Value | €58.28 - €64.41 | €61.35 |
Upside | -0.6% - 9.9% | 4.7% |
Benchmarks | - | Full Ticker |
Alliant Energy Corporation | - | NasdaqGS:LNT |
Xcel Energy Inc. | - | NasdaqGS:XEL |
Pinnacle West Capital Corporation | - | NYSE:PNW |
TXNM Energy, Inc. | - | NYSE:TXNM |
PG&E Corporation | - | NYSE:PCG |
Evergy, Inc. | 3,700.0% | DB:3E7 |
- | - | - |
Select Price / LTM EPS Ratio | ||||||||
Benchmark Companies | ||||||||
LNT | XEL | PNW | TXNM | PCG | 37 | |||
NasdaqGS:LNT | NasdaqGS:XEL | NYSE:PNW | NYSE:TXNM | NYSE:PCG | DB:3E7 | |||
Historical Net Income Growth | ||||||||
5Y CAGR | 4.4% | 7.1% | 2.5% | 25.6% | NM- | 5.5% | ||
3Y CAGR | 1.5% | 6.6% | -0.5% | 7.3% | NM- | -0.2% | ||
Latest Twelve Months | 6.7% | 4.9% | 12.6% | 154.9% | -2.3% | 23.1% | ||
Historical Net Income Profit Margin | ||||||||
5 Year Average Margin | 17.3% | 12.5% | 13.7% | 10.3% | 1.2% | 14.1% | ||
Prior Fiscal Year | 17.5% | 12.5% | 10.7% | 4.5% | 9.2% | 13.3% | ||
Latest Fiscal Year | 17.3% | 14.4% | 11.9% | 12.3% | 10.1% | 14.9% | ||
Latest Twelve Months | 18.3% | 14.1% | 11.3% | 10.1% | 9.6% | 14.9% | ||
Current Trading Multiples | ||||||||
EV / LTM EBITDA | 15.1x | 13.6x | 11.3x | 12.5x | 9.7x | 11.4x | ||
Price / LTM Sales | 4.1x | 3.0x | 2.1x | 2.6x | 1.3x | 2.7x | ||
LTM P/E Ratio | 22.2x | 21.6x | 18.3x | 25.8x | 13.1x | 18.2x | ||
Low | Mid | High | ||||||
Benchmark LTM P/E Ratio | 13.1x | 21.6x | 25.8x | |||||
Historical LTM P/E Ratio | 16.6x | 17.9x | 19.9x | |||||
Selected P/E Multiple | 18.1x | 19.0x | 20.0x | |||||
(x) LTM Net Income | 876 | 876 | 876 | |||||
(=) Equity Value | 15,839 | 16,672 | 17,506 | |||||
(/) Shares Outstanding | 230.1 | 230.1 | 230.1 | |||||
Implied Value Range | 68.84 | 72.46 | 76.08 | |||||
FX Rate: USD/EUR | 1.2 | 1.2 | 1.2 | Market Price | ||||
Implied Value Range (Trading Cur) | 59.65 | 62.79 | 65.93 | 58.62 | ||||
Upside / (Downside) | 1.8% | 7.1% | 12.5% |
Equity Value | |||||||
Benchmark Companies | |||||||
(in millions) | LNT | XEL | PNW | TXNM | PCG | 37 | |
Value of Common Equity | 16,569 | 41,723 | 10,730 | 5,261 | 30,746 | 15,566 | |
(/) Shares Outstanding | 256.9 | 576.8 | 119.4 | 92.7 | 2,197.7 | 230.1 | |
Implied Stock Price | 64.50 | 72.34 | 89.87 | 56.78 | 13.99 | 67.65 | |
FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.15 | |
Implied Stock Price (Trading Cur) | 64.50 | 72.34 | 89.87 | 56.78 | 13.99 | 58.62 | |
Trading Currency | USD | USD | USD | USD | USD | EUR | |
FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.15 |