T

Torm PLC
CSE:TRMD A

Watchlist Manager
Torm PLC
CSE:TRMD A
Watchlist
Price: 118.85 DKK 0.25%
Market Cap: 11.7B DKK

Relative Value

The Relative Value of one TRMD A stock under the Base Case scenario is 135.07 DKK. Compared to the current market price of 118.85 DKK, Torm PLC is Undervalued by 12%.

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
135.07 DKK
Undervaluation 12%
Relative Value
Price
T
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
42
vs Industry
50
Median 3Y
1.4
Median 5Y
1.2
Industry
1.3
Forward
1.8
vs History
38
vs Industry
44
Median 3Y
3.5
Median 5Y
3.2
Industry
10.4
Forward
5.8
vs History
73
vs Industry
46
Median 3Y
3.6
Median 5Y
3.2
Industry
4.9
vs History
9
vs Industry
33
Median 3Y
7.2
Median 5Y
4.2
Industry
10.1
vs History
50
vs Industry
49
Median 3Y
1.3
Median 5Y
0.8
Industry
1.1
vs History
65
vs Industry
47
Median 3Y
2
Median 5Y
1.9
Industry
1.8
Forward
2.4
vs History
69
vs Industry
62
Median 3Y
2.9
Median 5Y
2.6
Industry
4.6
vs History
60
vs Industry
42
Median 3Y
3.9
Median 5Y
3.9
Industry
6.1
Forward
4.3
vs History
42
vs Industry
41
Median 3Y
5
Median 5Y
4.9
Industry
8.6
Forward
7.7
vs History
85
vs Industry
45
Median 3Y
4.4
Median 5Y
4.7
Industry
6.5
vs History
47
vs Industry
24
Median 3Y
6.8
Median 5Y
6.8
Industry
10.8
vs History
52
vs Industry
44
Median 3Y
1.1
Median 5Y
0.8
Industry
0.9

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
11.6B DKK 1.2 3.7 3.5 5.1
CA
Enbridge Inc
TSX:ENB
136.8B CAD 2.2 23.2 14.7 22.2
US
Williams Companies Inc
NYSE:WMB
71.7B USD 6.6 31.4 16.9 28.1
US
Enterprise Products Partners LP
NYSE:EPD
70.3B USD 1.2 12.2 10.6 14.3
US
Kinder Morgan Inc
NYSE:KMI
62.4B USD 4 24.3 13.8 21.4
US
Energy Transfer LP
NYSE:ET
61.6B USD 0.8 13.5 8.4 13
US
ONEOK Inc
NYSE:OKE
53.5B USD 2.1 17.7 12.8 15.9
US
MPLX LP
NYSE:MPLX
53B USD 4.3 12 10.5 13
US
Cheniere Energy Inc
NYSE:LNG
52.4B USD 3.1 16.9 10.1 12.2
CA
TC Energy Corp
TSX:TRP
72.5B CAD 5.5 16.6 15.2 22.5
US
Targa Resources Corp
NYSE:TRGP
36B USD 2.2 30.1 12.7 19.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
T
Torm PLC
CSE:TRMD A
Average EV/EBITDA: 11.7
3.5
-27%
N/A
CA
Enbridge Inc
TSX:ENB
14.7
14%
1
US
Williams Companies Inc
NYSE:WMB
16.9
17%
1
US
Enterprise Products Partners LP
NYSE:EPD
10.6
7%
1.5
US
Kinder Morgan Inc
NYSE:KMI
13.8
11%
1.3
US
Energy Transfer LP
NYSE:ET
8.4
8%
1
US
ONEOK Inc
NYSE:OKE
12.8
15%
0.9
US
MPLX LP
NYSE:MPLX
10.5
7%
1.5
US
Cheniere Energy Inc
NYSE:LNG
10.1
0%
N/A
CA
TC Energy Corp
TSX:TRP
15.2
13%
1.2
US
Targa Resources Corp
NYSE:TRGP
12.7
13%
1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
T
Torm PLC
CSE:TRMD A
Average EV/EBIT: 17
5.1
-44%
N/A
CA
Enbridge Inc
TSX:ENB
22.2
12%
1.8
US
Williams Companies Inc
NYSE:WMB
28.1
17%
1.7
US
Enterprise Products Partners LP
NYSE:EPD
14.3
7%
2
US
Kinder Morgan Inc
NYSE:KMI
21.4
9%
2.4
US
Energy Transfer LP
NYSE:ET
13
8%
1.6
US
ONEOK Inc
NYSE:OKE
15.9
12%
1.3
US
MPLX LP
NYSE:MPLX
13
7%
1.9
US
Cheniere Energy Inc
NYSE:LNG
12.2
-1%
N/A
CA
TC Energy Corp
TSX:TRP
22.5
16%
1.4
US
Targa Resources Corp
NYSE:TRGP
19.8
16%
1.2