Definitive Analysis
Financial Statements
Company Industry Sector
Periods / Units
Fundamentals
Margins Returns Growth Rates Metrics/Ratios
Valuations
Projections DCF DDM EPV Multiples Valuations
Miscellaneous
Indicators Charts WACC Beta Predictability
Analysis Mode
Full Access
See Pricing Start Trial
Multiples Valuation: PJSC Krasnoyarskenergosbyt

PJSC Krasnoyarskenergosbyt (KRSB.ME)

Industry: Regulated Electric Model: Peers Multiples Valuation

Valuation Snapshot

Winsorized Fair Value
Range (Low - High) $48.71 — $93.24
Selected (Average) $61.03
Upside to Live 170.52%
Full Range Fair Value
Range (Low - High) $56.95 — $114.14
Selected (Average) $83.80
Upside to Live 271.45%
Live Price $22.56

Industry Peers Data

TickerRankNameRev TTM (M) Trailing P/EForward P/ETrailing EV/EBITDAForward EV/EBITDATrailing EV/EBITForward EV/EBIT
RATCH-R.BK 115 Ratch Group Public 864 9.40 9.08 9.59 7.04 64.85 62.71
MRKK.ME 116 PJSC ROSSETI North 852 - - - - - -
TAEE3.SA 118 Transmissora Alian 817 7.28 7.25 8.03 7.74 11.75 9.07
RTSB.ME 119 PJSC TNS energo Ro 801 10.84 10.84 7.15 4.32 6.81 4.35
002479.SZ 120 Zhejiang Fuchunjia 791 19.49 20.43 12.39 13.71 12.40 14.14
000958.SZ 121 SPIC Industry-Fina 772 39.23 46.39 16.54 17.75 70.87 33.53
KRSB.ME 122 PJSC Krasnoyarsken 762 3.34 2.95 1.93 1.71 2.56 1.51
600758.SS 123 LIAONING ENERGY IN 749 24.61 24.61 7.64 5.43 - 12.91
PCGU 124 PG&E Corporation 744 118.04 118.04 218.57 290.23 66.21 160.98
YKEN.ME 125 Public joint stock 682 - - 3.02 2.55 10.15 1.52
NNSB.ME 126 Public Joint-Stock 679 - - - - 6.20 -
000601.SZ 127 GuangDong ShaoNeng 670 100.61 139.62 30.25 34.97 22.41 75.15
CEPU.BA 128 Central Puerto S.A 661 7.53 7.53 5.28 5.28 4.49 7.50
CSRN3.SA 129 Companhia Energét 657 6.56 5.57 5.34 4.49 6.86 5.42
600292.SS 130 Spic Yuanda Enviro 647 2,641.40 4,703.73 26.05 27.26 49.21 223.20

Implied Valuation Analysis

Line Item Trailing P/EForward P/ETrailing EV/EBITDAForward EV/EBITDATrailing EV/EBITForward EV/EBIT
Winsorized Median Multiple10.8410.847.836.2410.9510.99
Full Range Median Multiple19.4920.438.817.3912.0813.53
Industry Multiple271.36463.0129.1535.0627.6850.87
Market Implied Multiple4.584.042.892.573.852.26
Company (KRSB.ME) Multiple3.342.951.931.712.561.51
(*) Net Income / EBITDA / Revenue404652583966
Winsorized Enterprise ValueN/AN/A405363425726
Full Range Median Enterprise ValueN/AN/A455430469893
(-) Net Debt-35-35-35-35-35-35
Winsorized Equity Value436494440397460760
Full Range Median Equity Value784931490464504928
(/) Shares Outstanding888888
Winsorized Fair Value$53.40$60.54$53.89$48.71$56.40$93.24
Full Range Median Fair Value$96.07$114.14$60.08$56.95$61.76$113.80
Current Price$22.56$22.56$22.56$22.56$22.56$22.56
Upside / Downside136.71%168.33%138.89%115.91%150.01%313.28%
Safety Margin30.0%30.0%30.0%30.0%30.0%30.0%
Buy Price$37.38$42.37$37.73$34.10$39.48$65.27
Buy / Don't BuyBUYBUYBUYBUYBUYBUY