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 3.34 USD. Compared to the current market price of 3.2 USD, Brooge Energy Ltd is Undervalued by 4%.

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
3.34 USD
Undervaluation 4%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
69
vs Industry
24
Median 3Y
7.2
Median 5Y
19.6
Industry
1.4
vs History
9
vs Industry
Median 3Y
62.7
Median 5Y
78.8
Industry
12.4
vs History
69
vs Industry
5
Median 3Y
13.7
Median 5Y
20.7
Industry
5.2
vs History
0
vs Industry
16
Median 3Y
25.4
Median 5Y
35.6
Industry
11.2
vs History
38
vs Industry
19
Median 3Y
5.4
Median 5Y
6.8
Industry
1.3
vs History
74
vs Industry
22
Median 3Y
9.9
Median 5Y
24.3
Industry
2.2
vs History
77
vs Industry
18
Median 3Y
17.3
Median 5Y
36.4
Industry
5.3
vs History
76
vs Industry
11
Median 3Y
20.6
Median 5Y
38.8
Industry
6.7
vs History
76
vs Industry
11
Median 3Y
28
Median 5Y
49.5
Industry
10.2
vs History
73
vs Industry
5
Median 3Y
18.8
Median 5Y
25.8
Industry
7.1
vs History
11
vs Industry
19
Median 3Y
6
Median 5Y
-21.3
Industry
11.7
vs History
63
vs Industry
68
Median 3Y
1.4
Median 5Y
2.6
Industry
1.1

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
138.2B CAD 2.2 24.7 14.5 22
US
Williams Companies Inc
NYSE:WMB
73.7B USD 6.4 31.1 15.9 25.2
US
Enterprise Products Partners LP
NYSE:EPD
69.5B USD 1.3 12.1 10.7 14.6
US
Kinder Morgan Inc
NYSE:KMI
60.3B USD 3.7 22.2 13.3 20.5
US
Energy Transfer LP
NYSE:ET
58.1B USD 0.7 13.5 7.9 12.7
CA
TC Energy Corp
TSX:TRP
77.9B CAD 6.3 23 15.8 23.2
US
MPLX LP
NYSE:MPLX
54B USD 4.2 11.2 10.7 13.2
US
ONEOK Inc
NYSE:OKE
45.8B USD 1.5 13.7 10.4 13
US
Cheniere Energy Inc
NYSE:LNG
42.2B USD 2.2 10.5 7.6 8.9
US
Targa Resources Corp
NYSE:TRGP
38.7B USD 2.2 23.5 12 17.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Brooge Energy Ltd
NASDAQ:BROG
Average EV/EBITDA: 11.9
12.2
N/A 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
10.7
5%
2.1
US
Kinder Morgan Inc
NYSE:KMI
13.3
11%
1.2
US
Energy Transfer LP
NYSE:ET
7.9
9%
0.9
CA
TC Energy Corp
TSX:TRP
15.8
13%
1.2
US
MPLX LP
NYSE:MPLX
10.7
8%
1.3
US
ONEOK Inc
NYSE:OKE
10.4
13%
0.8
US
Cheniere Energy Inc
NYSE:LNG
7.6
0%
N/A
US
Targa Resources Corp
NYSE:TRGP
12
14%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Brooge Energy Ltd
NASDAQ:BROG
Average EV/EBIT: 17.1
16.5
N/A N/A
CA
Enbridge Inc
TSX:ENB
22
15%
1.5
US
Williams Companies Inc
NYSE:WMB
25.2
23%
1.1
US
Enterprise Products Partners LP
NYSE:EPD
14.6
5%
2.9
US
Kinder Morgan Inc
NYSE:KMI
20.5
11%
1.9
US
Energy Transfer LP
NYSE:ET
12.7
7%
1.8
CA
TC Energy Corp
TSX:TRP
23.2
16%
1.5
US
MPLX LP
NYSE:MPLX
13.2
7%
1.9
US
ONEOK Inc
NYSE:OKE
13
10%
1.3
US
Cheniere Energy Inc
NYSE:LNG
8.9
-1%
N/A
US
Targa Resources Corp
NYSE:TRGP
17.8
15%
1.2