Semirara Mining and Power Corporation (XPHS:SCC)

Watchlist Manager

Watchlist

Price: 31.75 PHP -0.78%

Updated:

Have any thoughts about
Semirara Mining and Power Corporation?

Write Note

Section:

Relative Value

The Relative Value of one SCC stock under the Base Case scenario is hidden PHP. Compared to the current market price of 31.75 PHP, Semirara Mining and Power Corporation is hidden .

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?

SCC Relative Value

Unlock

Worst Case

Base Case

Best Case

Valuation Multiples

1.8

P/S

vs History	36
vs Industry	39

Median 5Y

1.7

Industry

1.3

Forward

1.9

More Details

5.3

P/E

vs History	42
vs Industry	36

Median 5Y

4.8

Industry

9.4

Forward

5.9

More Details

3.5

P/OCF

vs History	58
vs Industry	35

Median 5Y

3.6

Industry

4.6

More Details

4.6

P/FCFE

vs History	55
vs Industry	33

Median 5Y

4.8

Industry

10.3

More Details

2.5

P/B

vs History	14
vs Industry	15

Median 5Y

Industry

1.2

More Details

1.5

EV/S

vs History	65
vs Industry	50

Median 5Y

1.6

Industry

1.8

Forward

1.6

More Details

2.8

EV/GP

vs History	50
vs Industry	55

Median 5Y

2.9

Industry

4.3

More Details

3.4

EV/EBITDA

vs History	53
vs Industry	40

Median 5Y

3.4

Industry

5.7

Forward

3.7

More Details

4.4

EV/EBIT

vs History	46
vs Industry	40

Median 5Y

4.3

Industry

7.8

Forward

4.7

More Details

2.9

EV/OCF

vs History	71
vs Industry	47

Median 5Y

3.4

Industry

6.2

More Details

3.3

EV/FCFF

vs History	73
vs Industry	38

Median 5Y

3.9

Industry

10.9

More Details

3.2

EV/IC

vs History	7
vs Industry	12

Median 5Y

1.8

Industry

More 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
PH	S	Semirara Mining and Power Corporation XPHS:SCC	135B PHP	1.8	5.3	3.4	4.4
CN		China Shenhua Energy Co Ltd SSE:601088	777.5B CNY	2.3	13.6	7.8	7.8
ZA	E	Exxaro Resources Ltd JSE:EXX	44.1B Zac	0	0	0	0
IN		Coal India Ltd NSE:COALINDIA	3.1T INR	2.2	7.7	5.5	6.3
ID		Bayan Resources Tbk PT IDX:BYAN	579.2T IDR	11.2	35.7	27.1	27.1
CN		Shaanxi Coal Industry Co Ltd SSE:601225	223.3B CNY	1.3	11.8	4.8	4.8
CN		China Coal Energy Co Ltd SSE:601898	137.3B CNY	0.8	7.9	4.6	4.6
CA	C	Cameco Corp NYSE:CCJ	17.6B USD	9.1	93.6	42.5	65.4
ID		Dian Swastatika Sentosa Tbk PT IDX:DSSA	254.6T IDR	3.2	38	13.4	13.4
CN		Yankuang Energy Group Co Ltd SSE:600188	106.1B CNY	0.7	5.8	4.9	4.9
AU		Washington H Soul Pattinson and Company Ltd ASX:SOL	12.5B AUD	27.5	23.1	-174	-174

				Revenue Growth
PH	S	Semirara Mining and Power Corporation XPHS:SCC	Average P/S: 6 1.8	-28%
CN		China Shenhua Energy Co Ltd SSE:601088	2.3	2%
ZA	E	Exxaro Resources Ltd JSE:EXX	Not Available	7%
IN		Coal India Ltd NSE:COALINDIA	2.2	17%
ID		Bayan Resources Tbk PT IDX:BYAN	11.2	N/A
CN		Shaanxi Coal Industry Co Ltd SSE:601225	1.3	-1%
CN		China Coal Energy Co Ltd SSE:601898	0.8	4%
CA	C	Cameco Corp NYSE:CCJ	9.1	31%
ID		Dian Swastatika Sentosa Tbk PT IDX:DSSA	3.2	N/A
CN		Yankuang Energy Group Co Ltd SSE:600188	0.7	7%
AU		Washington H Soul Pattinson and Company Ltd ASX:SOL	27.5	78%

				Earnings Growth
PH	S	Semirara Mining and Power Corporation XPHS:SCC	Average P/E: 24.3 5.3	-24%
CN		China Shenhua Energy Co Ltd SSE:601088	13.6	2%
ZA	E	Exxaro Resources Ltd JSE:EXX	Not Available	-24%
IN		Coal India Ltd NSE:COALINDIA	7.7	5%
ID		Bayan Resources Tbk PT IDX:BYAN	35.7	N/A
CN		Shaanxi Coal Industry Co Ltd SSE:601225	11.8	13%
CN		China Coal Energy Co Ltd SSE:601898	7.9	-16%
CA	C	Cameco Corp NYSE:CCJ	93.6	192%
ID		Dian Swastatika Sentosa Tbk PT IDX:DSSA	38	N/A
CN		Yankuang Energy Group Co Ltd SSE:600188	5.8	6%
AU		Washington H Soul Pattinson and Company Ltd ASX:SOL	23.1	-26%

				EBITDA Growth
PH	S	Semirara Mining and Power Corporation XPHS:SCC	Average EV/EBITDA: 12.7 3.4	-23%
CN		China Shenhua Energy Co Ltd SSE:601088	7.8	23%
ZA	E	Exxaro Resources Ltd JSE:EXX	Not Available	6%
IN		Coal India Ltd NSE:COALINDIA	5.5	3%
ID		Bayan Resources Tbk PT IDX:BYAN	27.1	N/A
CN		Shaanxi Coal Industry Co Ltd SSE:601225	4.8	20%
CN		China Coal Energy Co Ltd SSE:601898	4.6	33%
CA	C	Cameco Corp NYSE:CCJ	42.5	300%
ID		Dian Swastatika Sentosa Tbk PT IDX:DSSA	13.4	N/A
CN		Yankuang Energy Group Co Ltd SSE:600188	4.9	38%
AU		Washington H Soul Pattinson and Company Ltd ASX:SOL	Negative Multiple: -174	N/A

				EBIT Growth
PH	S	Semirara Mining and Power Corporation XPHS:SCC	Average EV/EBIT: 15.4 4.4	-37%
CN		China Shenhua Energy Co Ltd SSE:601088	7.8	-8%
ZA	E	Exxaro Resources Ltd JSE:EXX	Not Available	-1%
IN		Coal India Ltd NSE:COALINDIA	6.3	3%
ID		Bayan Resources Tbk PT IDX:BYAN	27.1	N/A
CN		Shaanxi Coal Industry Co Ltd SSE:601225	4.8	-13%
CN		China Coal Energy Co Ltd SSE:601898	4.6	-5%
CA	C	Cameco Corp NYSE:CCJ	65.4	339%
ID		Dian Swastatika Sentosa Tbk PT IDX:DSSA	13.4	N/A
CN		Yankuang Energy Group Co Ltd SSE:600188	4.9	-10%
AU		Washington H Soul Pattinson and Company Ltd ASX:SOL	Negative Multiple: -174	N/A

US	Johnson & Johnson NYSE:JNJ	Pharmaceuticals
US	Berkshire Hathaway Inc NYSE:BRK.A	Financial Services
US	Bank of America Corp NYSE:BAC	Banking
US	Mastercard Inc NYSE:MA	Technology
US	Abbvie Inc NYSE:ABBV	Biotechnology
US	Pfizer Inc NYSE:PFE	Pharmaceuticals
US	Palantir Technologies Inc NYSE:PLTR	Technology
US	Nike Inc NYSE:NKE	Textiles, Apparel & Luxury Goods
US	Visa Inc NYSE:V	Technology
CN	Alibaba Group Holding Ltd NYSE:BABA	Retail
US	3M Co NYSE:MMM	Industrial Conglomerates
US	JPMorgan Chase & Co NYSE:JPM	Banking
US	Coca-Cola Co NYSE:KO	Beverages
US	Realty Income Corp NYSE:O	Real Estate
US	Walt Disney Co NYSE:DIS	Media
US	PayPal Holdings Inc NASDAQ:PYPL	Technology

Semirara Mining and Power Corporation
XPHS:SCC

Relative Value

Valuation Multiples

Multiples Across Competitors

SCC Competitors Multiples
Semirara Mining and Power Corporation Competitors

See Also

Company

Help

Tools

Stocks

52 Week Range	27.9 36.65
Price Target

Semirara Mining and Power Corporation XPHS:SCC

Relative Value

Valuation Multiples

Multiples Across Competitors

SCC Competitors Multiples Semirara Mining and Power Corporation Competitors

See Also

Company

Help

Tools

Stocks

Semirara Mining and Power Corporation
XPHS:SCC

SCC Competitors Multiples
Semirara Mining and Power Corporation Competitors