C

CBL International Ltd
NASDAQ:BANL

Watchlist Manager
CBL International Ltd
NASDAQ:BANL
Watchlist
Price: 0.401 USD -3.37% Market Closed
Market Cap: 11m USD

Relative Value

The Relative Value of one BANL stock under the Base Case scenario is 8.46 USD. Compared to the current market price of 0.401 USD, CBL International Ltd is Undervalued by 95%.

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.

BANL Relative Value
Base Case
8.46 USD
Undervaluation 95%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
82
vs Industry
93
Median 3Y
0
Median 5Y
0
Industry
1.4
vs History
vs Industry
36
Median 3Y
-4.2
Median 5Y
-4.2
Industry
12.2
vs History
vs Industry
Median 3Y
-5.8
Median 5Y
-5.8
Industry
5.2
vs History
vs Industry
Median 3Y
-4.5
Median 5Y
-4.5
Industry
11.1
vs History
91
vs Industry
39
Median 3Y
1.1
Median 5Y
1.1
Industry
1.3
vs History
82
vs Industry
90
Median 3Y
0
Median 5Y
0
Industry
2.2
vs History
82
vs Industry
68
Median 3Y
1.9
Median 5Y
1.9
Industry
5.3
vs History
vs Industry
7
Median 3Y
4.8
Median 5Y
4.8
Industry
6.7
vs History
vs Industry
3
Median 3Y
0.9
Median 5Y
0.9
Industry
10.1
vs History
vs Industry
Median 3Y
-4.1
Median 5Y
-4.1
Industry
7
vs History
vs Industry
Median 3Y
-3.7
Median 5Y
-3.7
Industry
11.6
vs History
91
vs Industry
30
Median 3Y
1
Median 5Y
1
Industry
1

Multiples Across Competitors

BANL Competitors Multiples
CBL International 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
CBL International Ltd
NASDAQ:BANL
11m USD 0 -2.3 -1.5 -1.4
CA
Enbridge Inc
TSX:ENB
136.8B CAD 2.1 24.4 14.4 21.8
US
Williams Companies Inc
NYSE:WMB
73.8B USD 6.4 31.2 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
60.1B USD 3.7 22.1 13.3 20.5
CA
TC Energy Corp
TSX:TRP
76.7B CAD 6.2 22.6 15.7 23
US
Energy Transfer LP
NYSE:ET
56.7B USD 0.7 13.2 7.9 12.6
US
MPLX LP
NYSE:MPLX
53.2B USD 4.2 11.1 10.6 13
US
ONEOK Inc
NYSE:OKE
44.5B USD 1.4 13.3 10.2 12.8
US
Cheniere Energy Inc
NYSE:LNG
42.6B USD 2.2 10.6 7.6 9
US
Targa Resources Corp
NYSE:TRGP
37.5B USD 2.2 23.2 11.7 17.4
P/E Multiple
Earnings Growth PEG
HK
C
CBL International Ltd
NASDAQ:BANL
Average P/E: 18.4
Negative Multiple: -2.3
N/A N/A
CA
Enbridge Inc
TSX:ENB
24.4
14%
1.7
US
Williams Companies Inc
NYSE:WMB
31.2
15%
2.1
US
Enterprise Products Partners LP
NYSE:EPD
12
4%
3
US
Kinder Morgan Inc
NYSE:KMI
22.1
9%
2.5
CA
TC Energy Corp
TSX:TRP
22.6
-4%
N/A
US
Energy Transfer LP
NYSE:ET
13.2
11%
1.2
US
MPLX LP
NYSE:MPLX
11.1
7%
1.6
US
ONEOK Inc
NYSE:OKE
13.3
11%
1.2
US
Cheniere Energy Inc
NYSE:LNG
10.6
-1%
N/A
US
Targa Resources Corp
NYSE:TRGP
23.2
25%
0.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
HK
C
CBL International Ltd
NASDAQ:BANL
Average EV/EBITDA: 11.8
Negative Multiple: -1.5
N/A N/A
CA
Enbridge Inc
TSX:ENB
14.4
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
15.7
13%
1.2
US
Energy Transfer LP
NYSE:ET
7.9
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
11.7
14%
0.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
HK
C
CBL International Ltd
NASDAQ:BANL
Average EV/EBIT: 17
Negative Multiple: -1.4
N/A N/A
CA
Enbridge Inc
TSX:ENB
21.8
15%
1.5
US
Williams Companies Inc
NYSE:WMB
25.2
23%
1.1
US
Enterprise Products Partners LP
NYSE:EPD
14.5
5%
2.9
US
Kinder Morgan Inc
NYSE:KMI
20.5
11%
1.9
CA
TC Energy Corp
TSX:TRP
23
16%
1.4
US
Energy Transfer LP
NYSE:ET
12.6
7%
1.8
US
MPLX LP
NYSE:MPLX
13
7%
1.9
US
ONEOK Inc
NYSE:OKE
12.8
10%
1.3
US
Cheniere Energy Inc
NYSE:LNG
9
-1%
N/A
US
Targa Resources Corp
NYSE:TRGP
17.4
15%
1.2