C

China LNG Group Ltd
HKEX:931

Watchlist Manager
China LNG Group Ltd
HKEX:931
Watchlist
Price: 0.54 HKD -1.82% Market Closed
Market Cap: 4B HKD

Relative Value

The Relative Value of one China LNG Group Ltd stock under the Base Case scenario is 0.19 HKD. Compared to the current market price of 0.54 HKD, China LNG Group Ltd is Overvalued by 66%.

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.

Relative Value
Base Case
0.19 HKD
Overvaluation 66%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
26
vs Industry
26
Median 3Y
5.5
Median 5Y
4.5
Industry
1.4
vs History
vs Industry
Median 3Y
-17.1
Median 5Y
-15.7
Industry
12
vs History
vs Industry
1
Median 3Y
-27.1
Median 5Y
-21.8
Industry
5.1
vs History
vs Industry
6
Median 3Y
-37.1
Median 5Y
-14.8
Industry
10.9
vs History
60
vs Industry
5
Median 3Y
20.8
Median 5Y
22
Industry
1.3
vs History
39
vs Industry
27
Median 3Y
6.8
Median 5Y
5.3
Industry
2.1
vs History
25
vs Industry
10
Median 3Y
18.2
Median 5Y
20.2
Industry
5.2
vs History
vs Industry
Median 3Y
-30.1
Median 5Y
-23.8
Industry
6.7
vs History
vs Industry
Median 3Y
-37.3
Median 5Y
-23.9
Industry
10
vs History
vs Industry
2
Median 3Y
-32.8
Median 5Y
-27.3
Industry
6.9
vs History
vs Industry
3
Median 3Y
-22.4
Median 5Y
-19.2
Industry
11.5
vs History
0
vs Industry
22
Median 3Y
2.1
Median 5Y
2
Industry
1

Multiples Across Competitors

Competitors Multiples
China LNG Group Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
HK
China LNG Group Ltd
HKEX:931
4B HKD 5.6 -32.4 -1 994.6 -86.6
CA
Enbridge Inc
TSX:ENB
140.2B CAD 2.2 25 14.6 22.2
US
Williams Companies Inc
NYSE:WMB
71.2B USD 6.2 30.1 15.5 24.6
US
Enterprise Products Partners LP
NYSE:EPD
69.1B USD 1.3 12.1 10.7 14.6
US
Kinder Morgan Inc
NYSE:KMI
59.1B USD 3.6 21.8 13.1 20.3
CA
TC Energy Corp
TSX:TRP
78.5B CAD 6.3 23.2 15.9 23.3
US
Energy Transfer LP
NYSE:ET
56.3B USD 0.7 13 7.8 12.5
US
MPLX LP
NYSE:MPLX
54.5B USD 4.3 11.3 10.8 13.2
US
ONEOK Inc
NYSE:OKE
45.2B USD 1.4 13.6 10.3 12.9
US
Cheniere Energy Inc
NYSE:LNG
41.1B USD 2.2 10.3 7.4 8.8
US
Targa Resources Corp
NYSE:TRGP
38.4B USD 2.2 23.8 11.9 17.7
P/E Multiple
Earnings Growth PEG
HK
C
China LNG Group Ltd
HKEX:931
Average P/E: 18.4
Negative Multiple: -32.4
N/A N/A
CA
Enbridge Inc
TSX:ENB
25
14%
1.8
US
Williams Companies Inc
NYSE:WMB
30.1
16%
1.9
US
Enterprise Products Partners LP
NYSE:EPD
12.1
4%
3
US
Kinder Morgan Inc
NYSE:KMI
21.8
9%
2.4
CA
TC Energy Corp
TSX:TRP
23.2
-4%
N/A
US
Energy Transfer LP
NYSE:ET
13
10%
1.3
US
MPLX LP
NYSE:MPLX
11.3
7%
1.6
US
ONEOK Inc
NYSE:OKE
13.6
11%
1.2
US
Cheniere Energy Inc
NYSE:LNG
10.3
-1%
N/A
US
Targa Resources Corp
NYSE:TRGP
23.8
25%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
HK
C
China LNG Group Ltd
HKEX:931
Average EV/EBITDA: 11.8
Negative Multiple: -1 994.6
N/A N/A
CA
Enbridge Inc
TSX:ENB
14.6
14%
1
US
Williams Companies Inc
NYSE:WMB
15.5
19%
0.8
US
Enterprise Products Partners LP
NYSE:EPD
10.7
5%
2.1
US
Kinder Morgan Inc
NYSE:KMI
13.1
11%
1.2
CA
TC Energy Corp
TSX:TRP
15.9
13%
1.2
US
Energy Transfer LP
NYSE:ET
7.8
9%
0.9
US
MPLX LP
NYSE:MPLX
10.8
8%
1.3
US
ONEOK Inc
NYSE:OKE
10.3
13%
0.8
US
Cheniere Energy Inc
NYSE:LNG
7.4
0%
N/A
US
Targa Resources Corp
NYSE:TRGP
11.9
13%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
HK
C
China LNG Group Ltd
HKEX:931
Average EV/EBIT: 17
Negative Multiple: -86.6
N/A N/A
CA
Enbridge Inc
TSX:ENB
22.2
17%
1.3
US
Williams Companies Inc
NYSE:WMB
24.6
23%
1.1
US
Enterprise Products Partners LP
NYSE:EPD
14.6
5%
2.9
US
Kinder Morgan Inc
NYSE:KMI
20.3
10%
2
CA
TC Energy Corp
TSX:TRP
23.3
16%
1.5
US
Energy Transfer LP
NYSE:ET
12.5
7%
1.8
US
MPLX LP
NYSE:MPLX
13.2
7%
1.9
US
ONEOK Inc
NYSE:OKE
12.9
11%
1.2
US
Cheniere Energy Inc
NYSE:LNG
8.8
-1%
N/A
US
Targa Resources Corp
NYSE:TRGP
17.7
15%
1.2