Brooge Energy Ltd
NASDAQ:BROG

Watchlist Manager
Brooge Energy Ltd Logo
Brooge Energy Ltd
NASDAQ:BROG
Watchlist
Price: 3.2 USD Market Closed
Market Cap: 524.1m USD

Relative Value

The Relative Value of one BROG stock under the Base Case scenario is hidden USD. Compared to the current market price of 3.2 USD, Brooge Energy Ltd 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.

BROG Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
71
vs Industry
24
Median 3Y
7.5
Median 5Y
19.6
Industry
1.4
vs History
9
vs Industry
Median 3Y
62.7
Median 5Y
75.8
Industry
12.2
vs History
71
vs Industry
5
Median 3Y
16.9
Median 5Y
21.5
Industry
5.2
vs History
0
vs Industry
16
Median 3Y
25.4
Median 5Y
35.4
Industry
11.2
vs History
39
vs Industry
19
Median 3Y
5.4
Median 5Y
6.8
Industry
1.3
vs History
76
vs Industry
22
Median 3Y
10.8
Median 5Y
24.9
Industry
2.1
vs History
79
vs Industry
18
Median 3Y
19
Median 5Y
36.4
Industry
5.2
vs History
76
vs Industry
11
Median 3Y
21.9
Median 5Y
38.8
Industry
6.7
vs History
76
vs Industry
11
Median 3Y
28.2
Median 5Y
49.5
Industry
10.1
vs History
74
vs Industry
5
Median 3Y
22
Median 5Y
26.6
Industry
7
vs History
12
vs Industry
19
Median 3Y
-7.8
Median 5Y
-21.3
Industry
11.6
vs History
65
vs Industry
68
Median 3Y
1.4
Median 5Y
2.6
Industry
1

Multiples Across Competitors

BROG Competitors Multiples
Brooge Energy 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
UK
Brooge Energy Ltd
NASDAQ:BROG
524.1m USD 6.9 118.1 12.2 16.5
CA
Enbridge Inc
TSX:ENB
140.1B CAD 2.2 25 14.6 22.2
US
Williams Companies Inc
NYSE:WMB
71.4B USD 6.2 30.2 15.5 24.6
US
Enterprise Products Partners LP
NYSE:EPD
68.7B USD 1.3 12 10.6 14.5
US
Kinder Morgan Inc
NYSE:KMI
58.6B USD 3.6 21.6 13 20.1
US
Energy Transfer LP
NYSE:ET
56.2B USD 0.7 13 7.8 12.5
CA
TC Energy Corp
TSX:TRP
76.9B CAD 6.2 22.7 15.7 23
US
MPLX LP
NYSE:MPLX
54.9B USD 4.3 11.4 10.9 13.3
US
ONEOK Inc
NYSE:OKE
44.8B USD 1.4 13.4 10.2 12.8
US
Cheniere Energy Inc
NYSE:LNG
41.1B USD 2.2 10.3 7.4 8.8
US
Targa Resources Corp
NYSE:TRGP
37.9B USD 2.2 23.5 11.8 17.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Brooge Energy Ltd
NASDAQ:BROG
Average EV/EBITDA: 11.8
12.2
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
10.6
5%
2.1
US
Kinder Morgan Inc
NYSE:KMI
13
11%
1.2
US
Energy Transfer LP
NYSE:ET
7.8
9%
0.9
CA
TC Energy Corp
TSX:TRP
15.7
13%
1.2
US
MPLX LP
NYSE:MPLX
10.9
8%
1.4
US
ONEOK Inc
NYSE:OKE
10.2
13%
0.8
US
Cheniere Energy Inc
NYSE:LNG
7.4
0%
N/A
US
Targa Resources Corp
NYSE:TRGP
11.8
13%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Brooge Energy Ltd
NASDAQ:BROG
Average EV/EBIT: 16.9
16.5
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
14.5
5%
2.9
US
Kinder Morgan Inc
NYSE:KMI
20.1
10%
2
US
Energy Transfer LP
NYSE:ET
12.5
7%
1.8
CA
TC Energy Corp
TSX:TRP
23
16%
1.4
US
MPLX LP
NYSE:MPLX
13.3
7%
1.9
US
ONEOK Inc
NYSE:OKE
12.8
11%
1.2
US
Cheniere Energy Inc
NYSE:LNG
8.8
-1%
N/A
US
Targa Resources Corp
NYSE:TRGP
17.5
15%
1.2