Relative Value

The Relative Value of one EG4 stock under the Base Case scenario is hidden EUR. Compared to the current market price of 13.225 EUR, Enagas SA 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.

EG4 Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
93
vs Industry
20
Median 3Y
2.8
Median 5Y
3.9
Industry
1.7
Forward
3.9
vs History
28
vs Industry
62
Median 3Y
10.8
Median 5Y
10.9
Industry
15.2
Forward
12.5
vs History
3
vs Industry
39
Median 3Y
7
Median 5Y
7.5
Industry
7.4
vs History
vs Industry
42
Median 3Y
-13.1
Median 5Y
-4.7
Industry
14.6
vs History
23
vs Industry
43
Median 3Y
1.4
Median 5Y
1.4
Industry
1.4
vs History
77
vs Industry
22
Median 3Y
4.3
Median 5Y
6.3
Industry
2.9
Forward
6.2
vs History
vs Industry
57
Median 3Y
0
Median 5Y
6.8
Industry
7.9
vs History
26
vs Industry
50
Median 3Y
11.2
Median 5Y
11.3
Industry
10.7
Forward
8.2
vs History
65
vs Industry
34
Median 3Y
14.9
Median 5Y
16
Industry
15.3
Forward
15.4
vs History
3
vs Industry
41
Median 3Y
11.2
Median 5Y
11.6
Industry
11.3
vs History
12
vs Industry
32
Median 3Y
13.3
Median 5Y
13.3
Industry
17
vs History
6
vs Industry
43
Median 3Y
0.9
Median 5Y
0.9
Industry
0.9

Multiples Across Competitors

EG4 Competitors Multiples
Enagas SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
ES
Enagas SA
F:EG4
3.5B EUR 2.5 12.1 14.9 14.9
ES
Naturgy Energy Group SA
MAD:NTGY
25B EUR 1 9.9 5.6 7.5
US
Atmos Energy Corp
NYSE:ATO
27.4B USD 5.8 22.8 15.7 23.2
IT
Snam SpA
MIL:SRG
19B EUR 3.4 8.6 9.1 12.8
HK
Hong Kong and China Gas Co Ltd
HKEX:3
132.1B HKD 2.4 23.4 19.6 19.6
JP
Tokyo Gas Co Ltd
TSE:9531
2.2T JPY 0.8 11.6 6.8 16.2
JP
Osaka Gas Co Ltd
TSE:9532
2.1T JPY 1 14.1 9.2 15.7
IN
GAIL (India) Ltd
NSE:GAIL
1.1T INR 0.8 10.4 7.7 10.1
IT
Italgas SpA
MIL:IG
9.8B EUR 2.4 10.6 9.3 12.7
CN
ENN Energy Holdings Ltd
HKEX:2688
78.6B HKD 0.6 12.1 9.3 9.3
CN
ENN Natural Gas Co Ltd
SSE:600803
64.3B CNY 0.5 14.4 7.9 7.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ES
Enagas SA
F:EG4
Average EV/EBITDA: 10.5
14.9
5%
3
ES
Naturgy Energy Group SA
MAD:NTGY
5.6
-1%
N/A
US
Atmos Energy Corp
NYSE:ATO
15.7
14%
1.1
IT
Snam SpA
MIL:SRG
9.1
7%
1.3
HK
Hong Kong and China Gas Co Ltd
HKEX:3
19.6
6%
3.3
JP
T
Tokyo Gas Co Ltd
TSE:9531
6.8
4%
1.7
JP
Osaka Gas Co Ltd
TSE:9532
9.2
3%
3.1
IN
GAIL (India) Ltd
NSE:GAIL
7.7
4%
1.9
IT
Italgas SpA
MIL:IG
9.3
20%
0.5
CN
ENN Energy Holdings Ltd
HKEX:2688
9.3
8%
1.2
CN
ENN Natural Gas Co Ltd
SSE:600803
7.9
19%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ES
Enagas SA
F:EG4
Average EV/EBIT: 13.6
14.9
7%
2.1
ES
Naturgy Energy Group SA
MAD:NTGY
7.5
-4%
N/A
US
Atmos Energy Corp
NYSE:ATO
23.2
15%
1.5
IT
Snam SpA
MIL:SRG
12.8
6%
2.1
HK
Hong Kong and China Gas Co Ltd
HKEX:3
19.6
3%
6.5
JP
T
Tokyo Gas Co Ltd
TSE:9531
16.2
N/A N/A
JP
Osaka Gas Co Ltd
TSE:9532
15.7
N/A N/A
IN
GAIL (India) Ltd
NSE:GAIL
10.1
4%
2.5
IT
Italgas SpA
MIL:IG
12.7
22%
0.6
CN
ENN Energy Holdings Ltd
HKEX:2688
9.3
8%
1.2
CN
ENN Natural Gas Co Ltd
SSE:600803
7.9
11%
0.7