Brooge Energy Ltd
NASDAQ:BROG

Watchlist Manager
Brooge Energy Ltd Logo
Brooge Energy Ltd
NASDAQ:BROG
Watchlist
Price: 2.66 USD -0.37%
Market Cap: 238.3m USD

Relative Value

The Relative Value of one BROG stock under the Base Case scenario is 6.38 USD. Compared to the current market price of 2.66 USD, Brooge Energy Ltd is Undervalued by 58%.

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
Base Case
6.38 USD
Undervaluation 58%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
82
vs Industry
24
Median 3Y
9.5
Median 5Y
12.1
Industry
1.3
vs History
36
vs Industry
Median 3Y
34.3
Median 5Y
36.9
Industry
10.4
vs History
82
vs Industry
5
Median 3Y
10.1
Median 5Y
15.5
Industry
4.9
vs History
3
vs Industry
16
Median 3Y
13.7
Median 5Y
18.4
Industry
10.4
vs History
49
vs Industry
19
Median 3Y
2.9
Median 5Y
3.9
Industry
1.2
vs History
88
vs Industry
22
Median 3Y
14.8
Median 5Y
16.9
Industry
1.9
vs History
88
vs Industry
18
Median 3Y
22.2
Median 5Y
23.7
Industry
4.6
vs History
79
vs Industry
11
Median 3Y
23.6
Median 5Y
25.3
Industry
6.1
vs History
79
vs Industry
11
Median 3Y
30.2
Median 5Y
32.3
Industry
8.9
vs History
88
vs Industry
5
Median 3Y
15.2
Median 5Y
20.4
Industry
6.4
vs History
22
vs Industry
19
Median 3Y
-13
Median 5Y
-13.6
Industry
10.3
vs History
79
vs Industry
68
Median 3Y
1.6
Median 5Y
1.8
Industry
1

Multiples Across Competitors

BROG Competitors Multiples
Brooge Energy Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Brooge Energy Ltd
NASDAQ:BROG
238.3m USD 3.1 53.7 6.4 8.6
CA
Enbridge Inc
TSX:ENB
138B CAD 2.3 23.4 14.7 22.3
US
Williams Companies Inc
NYSE:WMB
72.5B USD 6.8 31.9 17.1 28.5
US
Enterprise Products Partners LP
NYSE:EPD
69.4B USD 1.2 12 10.5 14.2
US
Energy Transfer LP
NYSE:ET
62.3B USD 0.8 13.8 8.5 13.1
US
Kinder Morgan Inc
NYSE:KMI
61.5B USD 4 23.9 13.7 21.2
US
Cheniere Energy Inc
NYSE:LNG
52.7B USD 3.1 17.1 10.2 12.3
US
MPLX LP
NYSE:MPLX
52.8B USD 4.3 12 10.4 12.9
US
ONEOK Inc
NYSE:OKE
51.5B USD 2.1 17.3 12.6 15.6
CA
TC Energy Corp
TSX:TRP
70B CAD 5.3 16 14.9 22
US
Targa Resources Corp
NYSE:TRGP
37.4B USD 2.3 31.8 13.2 20.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Brooge Energy Ltd
NASDAQ:BROG
Average EV/EBITDA: 12
6.4
N/A N/A
CA
Enbridge Inc
TSX:ENB
14.7
14%
1.1
US
Williams Companies Inc
NYSE:WMB
17.1
18%
1
US
Enterprise Products Partners LP
NYSE:EPD
10.5
6%
1.8
US
Energy Transfer LP
NYSE:ET
8.5
8%
1.1
US
Kinder Morgan Inc
NYSE:KMI
13.7
10%
1.4
US
Cheniere Energy Inc
NYSE:LNG
10.2
0%
N/A
US
MPLX LP
NYSE:MPLX
10.4
7%
1.5
US
ONEOK Inc
NYSE:OKE
12.6
14%
0.9
CA
TC Energy Corp
TSX:TRP
14.9
13%
1.1
US
Targa Resources Corp
NYSE:TRGP
13.2
12%
1.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Brooge Energy Ltd
NASDAQ:BROG
Average EV/EBIT: 17.4
8.6
N/A N/A
CA
Enbridge Inc
TSX:ENB
22.3
11%
2
US
Williams Companies Inc
NYSE:WMB
28.5
22%
1.3
US
Enterprise Products Partners LP
NYSE:EPD
14.2
6%
2.4
US
Energy Transfer LP
NYSE:ET
13.1
9%
1.5
US
Kinder Morgan Inc
NYSE:KMI
21.2
9%
2.4
US
Cheniere Energy Inc
NYSE:LNG
12.3
-1%
N/A
US
MPLX LP
NYSE:MPLX
12.9
7%
1.8
US
ONEOK Inc
NYSE:OKE
15.6
13%
1.2
CA
TC Energy Corp
TSX:TRP
22
15%
1.5
US
Targa Resources Corp
NYSE:TRGP
20.6
15%
1.4