Valuation CK Power

Stocks

End-of-day quote Thailand S.E. 2026-10-12			5-day change	1st Jan Change
2.320 ^THB	-0.85%		-0.85%	-4.13%

08-10	CK Power Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
07-30	Yuanta Securities Downgrades CK Power to Hold from Buy; Price Target is THB2.90	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	40,647	37,070	26,502	26,014	19,673	18,860	-	-
Change	-	-8.8%	-28.51%	-1.84%	-24.37%	-4.13%	-	-
Enterprise Value (EV) ¹	40,647	61,674	48,257	47,682	42,038	40,399	39,927	43,258
Change	-	51.73%	-21.75%	-1.19%	-11.84%	-3.9%	-1.17%	8.34%
P/E	18.7x	15.2x	18.1x	18.8x	7.08x	11.3x	9.9x	8.47x
PBR	1.64x	1.4x	0.97x	0.93x	0.64x	0.6x	0.58x	0.55x
PEG	-	1.3x	-0.5x	-3.38x	0x	-0.3x	0.7x	0.5x
Capitalization / Revenue	4.62x	3.4x	2.58x	2.55x	1.95x	1.87x	1.9x	1.88x
EV / Revenue	4.62x	5.66x	4.69x	4.67x	4.16x	4.01x	4.01x	4.32x
EV / EBITDA	12.1x	18.1x	12.7x	10.7x	9.7x	11.9x	10.6x	11.7x
EV / EBIT	22.8x	33.5x	21.7x	16.6x	18x	15.5x	15x	20x
EV / FCF	11.2x	18.8x	11.8x	11.7x	8.79x	13.1x	12x	12.3x
FCF Yield	8.9%	5.31%	8.45%	8.53%	11.4%	7.62%	8.36%	8.15%
Dividend per Share ²	0.08	-	0.085	0.085	0.085	0.0897	0.0911	0.0916
Rate of return	1.6%	-	2.61%	2.66%	3.51%	3.87%	3.93%	3.95%
EPS ²	0.268	0.3	0.18	0.17	0.342	0.205	0.2343	0.274
Distribution rate	29.9%	-	47.2%	50%	24.9%	43.8%	38.9%	33.4%
Net sales ¹	8,798	10,904	10,286	10,212	10,106	10,082	9,952	10,023
EBITDA ¹	3,354	3,411	3,791	4,448	4,336	3,393	3,762	3,686
EBIT ¹	1,783	1,839	2,223	2,879	2,336	2,606	2,654	2,163
Net income ¹	2,179	2,436	1,462	1,345	2,782	1,671	1,937	2,158
Net Debt ¹	-	24,604	21,756	21,668	22,365	21,538	21,067	24,398
Reference price ²	5.000	4.560	3.260	3.200	2.420	2.320	2.320	2.320
Nbr of stocks (in thousands)	8,129,383	8,129,383	8,129,383	8,129,383	8,129,383	8,129,383	-	-
Announcement Date	2/21/22	2/20/23	2/20/24	2/20/25	2/23/26	-	-	-

¹THB in Million²THB

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CK POWER	11.32x	4.01x	11.91x	3.87%	562M
GE VERNOVA INC.	32.97x	5.51x	40.24x	0.2%	267B
NEXTERA ENERGY	19.43x	8.68x	15.14x	3.18%	163B
IBERDROLA, S.A.	20.85x	4.3x	11.83x	3.38%	157B
CHINA YANGTZE POWER CO., LTD.	19.73x	11.09x	14.48x	3.55%	107B
CONSTELLATION ENERGY CORPORATION	23.62x	3.52x	14.3x	0.58%	105B
SOUTHERN COMPANY	19.79x	5.8x	12.73x	3.45%	101B
ENEL S.P.A.	12.33x	1.83x	6.5x	5.73%	100B
DUKE ENERGY CORPORATION	17.49x	5.49x	11.03x	3.69%	92.15B
AMERICAN ELECTRIC POWER COMPANY, INC.	19.53x	5.16x	12.48x	3.06%	68.4B
Average	19.71x	5.54x	15.06x	3.07%	116.1B
Weighted average by Cap.	22.41x	5.81x	18.90x	2.6%