T

Torm PLC
CSE:TRMD A

Watchlist Manager
Torm PLC
CSE:TRMD A
Watchlist
Price: 131.3 DKK 2.9%
Market Cap: 12.9B DKK

Relative Value

The Relative Value of one TRMD A stock under the Base Case scenario is 129.1 DKK. Compared to the current market price of 131.3 DKK, Torm PLC is Overvalued by 2%.

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.

TRMD A Relative Value
Base Case
129.1 DKK
Overvaluation 2%
Relative Value
Price
T
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
31
vs Industry
50
Median 3Y
1.4
Median 5Y
1.2
Industry
1.3
Forward
2.1
vs History
33
vs Industry
44
Median 3Y
3.8
Median 5Y
3.4
Industry
11
Forward
6.7
vs History
60
vs Industry
46
Median 3Y
3.2
Median 5Y
3.2
Industry
4.9
vs History
6
vs Industry
33
Median 3Y
7.4
Median 5Y
4.8
Industry
10.7
vs History
46
vs Industry
49
Median 3Y
1.3
Median 5Y
0.9
Industry
1.2
vs History
53
vs Industry
47
Median 3Y
1.9
Median 5Y
1.9
Industry
2
Forward
2.8
vs History
57
vs Industry
62
Median 3Y
2.6
Median 5Y
2.6
Industry
4.8
vs History
52
vs Industry
42
Median 3Y
3.6
Median 5Y
4
Industry
6.3
Forward
6.4
vs History
34
vs Industry
41
Median 3Y
4.8
Median 5Y
5
Industry
9.1
Forward
9.3
vs History
76
vs Industry
45
Median 3Y
4
Median 5Y
4.5
Industry
6.5
vs History
44
vs Industry
24
Median 3Y
7.6
Median 5Y
6.8
Industry
10.9
vs History
46
vs Industry
44
Median 3Y
1.1
Median 5Y
0.8
Industry
1

Multiples Across Competitors

TRMD A Competitors Multiples
Torm PLC Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Torm PLC
CSE:TRMD A
12.9B DKK 1.4 4.3 3.9 5.6
CA
Enbridge Inc
TSX:ENB
142.7B CAD 2.2 22.9 14.4 21.5
US
Williams Companies Inc
NYSE:WMB
69.1B USD 6.2 28.5 15.7 25.6
US
Enterprise Products Partners LP
NYSE:EPD
68B USD 1.2 11.7 10.4 14.1
US
Energy Transfer LP
NYSE:ET
59.6B USD 0.7 13.3 8.2 13
US
Kinder Morgan Inc
NYSE:KMI
58.7B USD 3.7 21.6 13.3 20.5
CA
TC Energy Corp
TSX:TRP
73.8B CAD 5.8 17.4 15.1 22.2
US
Cheniere Energy Inc
NYSE:LNG
51B USD 2.8 13.3 8.8 10.4
US
MPLX LP
NYSE:MPLX
50.6B USD 4.2 11.8 10.5 13.1
US
ONEOK Inc
NYSE:OKE
46.3B USD 1.7 15 11.3 14.1
US
Targa Resources Corp
NYSE:TRGP
34.6B USD 2 22.7 11.3 16.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
T
Torm PLC
CSE:TRMD A
Average EV/EBITDA: 11.2
3.9
-27%
N/A
CA
Enbridge Inc
TSX:ENB
14.4
14%
1
US
Williams Companies Inc
NYSE:WMB
15.7
18%
0.9
US
Enterprise Products Partners LP
NYSE:EPD
10.4
6%
1.7
US
Energy Transfer LP
NYSE:ET
8.2
8%
1
US
Kinder Morgan Inc
NYSE:KMI
13.3
11%
1.2
CA
TC Energy Corp
TSX:TRP
15.1
13%
1.2
US
Cheniere Energy Inc
NYSE:LNG
8.8
0%
N/A
US
MPLX LP
NYSE:MPLX
10.5
7%
1.5
US
ONEOK Inc
NYSE:OKE
11.3
14%
0.8
US
Targa Resources Corp
NYSE:TRGP
11.3
12%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
T
Torm PLC
CSE:TRMD A
Average EV/EBIT: 16.1
5.6
-45%
N/A
CA
Enbridge Inc
TSX:ENB
21.5
11%
2
US
Williams Companies Inc
NYSE:WMB
25.6
21%
1.2
US
Enterprise Products Partners LP
NYSE:EPD
14.1
6%
2.4
US
Energy Transfer LP
NYSE:ET
13
10%
1.3
US
Kinder Morgan Inc
NYSE:KMI
20.5
10%
2
CA
TC Energy Corp
TSX:TRP
22.2
15%
1.5
US
Cheniere Energy Inc
NYSE:LNG
10.4
-1%
N/A
US
MPLX LP
NYSE:MPLX
13.1
6%
2.2
US
ONEOK Inc
NYSE:OKE
14.1
12%
1.2
US
Targa Resources Corp
NYSE:TRGP
16.8
9%
1.9