d'Amico International Shipping SA
MIL:DIS

Watchlist Manager
d'Amico International Shipping SA Logo
d'Amico International Shipping SA
MIL:DIS
Watchlist
Price: 5.14 EUR 2.09% Market Closed
Market Cap: 637.9m EUR

Relative Value

The Relative Value of one DIS stock under the Base Case scenario is 3.02 EUR. Compared to the current market price of 5.14 EUR, d'Amico International Shipping SA is Overvalued by 41%.

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.

DIS Relative Value
Base Case
3.02 EUR
Overvaluation 41%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
38
vs Industry
55
Median 3Y
1
Median 5Y
1.4
Industry
1.4
Forward
2.4
vs History
19
vs Industry
45
Median 3Y
3.1
Median 5Y
2.9
Industry
12.2
Forward
8.1
vs History
39
vs Industry
49
Median 3Y
2.6
Median 5Y
3.4
Industry
5.2
vs History
vs Industry
33
Median 3Y
7.6
Median 5Y
4
Industry
11.1
vs History
71
vs Industry
60
Median 3Y
1
Median 5Y
1.2
Industry
1.3
vs History
38
vs Industry
59
Median 3Y
1.2
Median 5Y
1.7
Industry
2.2
Forward
2.5
vs History
38
vs Industry
72
Median 3Y
1.6
Median 5Y
2.4
Industry
5.3
vs History
39
vs Industry
50
Median 3Y
2.4
Median 5Y
3.6
Industry
6.7
Forward
5.2
vs History
41
vs Industry
47
Median 3Y
3.1
Median 5Y
5.3
Industry
10.1
Forward
7.8
vs History
47
vs Industry
52
Median 3Y
3.3
Median 5Y
4.1
Industry
7
vs History
38
vs Industry
38
Median 3Y
4.2
Median 5Y
8.4
Industry
11.6
vs History
65
vs Industry
57
Median 3Y
0.9
Median 5Y
1.1
Industry
1

Multiples Across Competitors

DIS Competitors Multiples
d'Amico International Shipping 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
LU
d'Amico International Shipping SA
MIL:DIS
612.1m EUR 1.9 8.1 4.9 7.6
CA
Enbridge Inc
TSX:ENB
138B CAD 2.1 24.4 14.5 22
US
Williams Companies Inc
NYSE:WMB
73.8B USD 6.4 30.9 15.9 25.2
US
Enterprise Products Partners LP
NYSE:EPD
68.6B USD 1.3 12 10.6 14.5
US
Kinder Morgan Inc
NYSE:KMI
60B USD 3.6 22.1 13.3 20.5
CA
TC Energy Corp
TSX:TRP
77.6B CAD 6.2 22.8 15.8 23.2
US
Energy Transfer LP
NYSE:ET
56.1B USD 0.7 13 7.8 12.5
US
MPLX LP
NYSE:MPLX
53.1B USD 4.1 11 10.6 13
US
ONEOK Inc
NYSE:OKE
44.6B USD 1.4 13.4 10.2 12.8
US
Cheniere Energy Inc
NYSE:LNG
42.7B USD 2.3 10.7 7.6 9
US
Targa Resources Corp
NYSE:TRGP
38.3B USD 2.2 23.5 11.9 17.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
LU
d'Amico International Shipping SA
MIL:DIS
Average EV/EBITDA: 11.2
4.9
-21%
N/A
CA
Enbridge Inc
TSX:ENB
14.5
14%
1
US
Williams Companies Inc
NYSE:WMB
15.9
19%
0.8
US
Enterprise Products Partners LP
NYSE:EPD
10.6
5%
2.1
US
Kinder Morgan Inc
NYSE:KMI
13.3
11%
1.2
CA
TC Energy Corp
TSX:TRP
15.8
13%
1.2
US
Energy Transfer LP
NYSE:ET
7.8
9%
0.9
US
MPLX LP
NYSE:MPLX
10.6
8%
1.3
US
ONEOK Inc
NYSE:OKE
10.2
13%
0.8
US
Cheniere Energy Inc
NYSE:LNG
7.6
0%
N/A
US
Targa Resources Corp
NYSE:TRGP
11.9
14%
0.8