Petronet LNG Ltd
NSE:PETRONET

Watchlist Manager
Petronet LNG Ltd Logo
Petronet LNG Ltd
NSE:PETRONET
Watchlist
Price: 274.85 INR -0.43% Market Closed
Market Cap: 412.3B INR

Relative Value

The Relative Value of one PETRONET stock under the Base Case scenario is 395.45 INR. Compared to the current market price of 274.85 INR, Petronet LNG Ltd is Undervalued by 30%.

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.

PETRONET Relative Value
Base Case
395.45 INR
Undervaluation 30%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
50
vs Industry
58
Median 3Y
0.8
Median 5Y
0.9
Industry
1.4
Forward
0.8
vs History
41
vs Industry
20
Median 3Y
11.2
Median 5Y
10.8
Industry
12.2
Forward
10.2
vs History
57
vs Industry
15
Median 3Y
10.3
Median 5Y
9.6
Industry
5.1
vs History
39
vs Industry
18
Median 3Y
18.2
Median 5Y
16.3
Industry
11
vs History
88
vs Industry
16
Median 3Y
2.3
Median 5Y
2.4
Industry
1.3
vs History
58
vs Industry
67
Median 3Y
0.7
Median 5Y
0.7
Industry
2.1
Forward
0.6
vs History
47
vs Industry
34
Median 3Y
5.4
Median 5Y
5.3
Industry
5.2
vs History
38
vs Industry
24
Median 3Y
6.6
Median 5Y
6.2
Industry
6.7
Forward
5.6
vs History
36
vs Industry
27
Median 3Y
7.8
Median 5Y
7.4
Industry
10.2
Forward
6.6
vs History
87
vs Industry
26
Median 3Y
8.7
Median 5Y
8.5
Industry
6.9
vs History
44
vs Industry
26
Median 3Y
11.7
Median 5Y
11.1
Industry
11.1
vs History
44
vs Industry
13
Median 3Y
2.4
Median 5Y
2.3
Industry
1

Multiples Across Competitors

PETRONET Competitors Multiples
Petronet LNG 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
IN
Petronet LNG Ltd
NSE:PETRONET
412.3B INR 0.8 11.1 6.5 7.8
CA
Enbridge Inc
TSX:ENB
146.8B CAD 2.3 26.2 15 22.8
US
Williams Companies Inc
NYSE:WMB
73B USD 6.3 30.5 15.8 25
US
Enterprise Products Partners LP
NYSE:EPD
68.2B USD 1.3 12 10.6 14.4
US
Kinder Morgan Inc
NYSE:KMI
60.3B USD 3.7 22.2 13.3 20.5
US
Energy Transfer LP
NYSE:ET
57.7B USD 0.7 13.5 7.9 12.7
CA
TC Energy Corp
TSX:TRP
79.8B CAD 6.3 23.2 16.1 23.5
US
MPLX LP
NYSE:MPLX
53.7B USD 4.2 11.2 10.7 13.1
US
Cheniere Energy Inc
NYSE:LNG
46.3B USD 2.4 11.5 8.1 9.5
US
ONEOK Inc
NYSE:OKE
43.4B USD 1.4 13.1 10.1 12.6
US
Targa Resources Corp
NYSE:TRGP
36.3B USD 2.1 22.6 11.5 17
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
Petronet LNG Ltd
NSE:PETRONET
Average EV/EBITDA: 11.4
6.5
8%
0.8
CA
Enbridge Inc
TSX:ENB
15
14%
1.1
US
Williams Companies Inc
NYSE:WMB
15.8
18%
0.9
US
Enterprise Products Partners LP
NYSE:EPD
10.6
6%
1.8
US
Kinder Morgan Inc
NYSE:KMI
13.3
11%
1.2
US
Energy Transfer LP
NYSE:ET
7.9
8%
1
CA
TC Energy Corp
TSX:TRP
16.1
12%
1.3
US
MPLX LP
NYSE:MPLX
10.7
7%
1.5
US
Cheniere Energy Inc
NYSE:LNG
8.1
0%
N/A
US
ONEOK Inc
NYSE:OKE
10.1
14%
0.7
US
Targa Resources Corp
NYSE:TRGP
11.5
12%
1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
Petronet LNG Ltd
NSE:PETRONET
Average EV/EBIT: 16.3
7.8
13%
0.6
CA
Enbridge Inc
TSX:ENB
22.8
14%
1.6
US
Williams Companies Inc
NYSE:WMB
25
22%
1.1
US
Enterprise Products Partners LP
NYSE:EPD
14.4
6%
2.4
US
Kinder Morgan Inc
NYSE:KMI
20.5
10%
2.1
US
Energy Transfer LP
NYSE:ET
12.7
7%
1.8
CA
TC Energy Corp
TSX:TRP
23.5
16%
1.5
US
MPLX LP
NYSE:MPLX
13.1
7%
1.9
US
Cheniere Energy Inc
NYSE:LNG
9.5
-2%
N/A
US
ONEOK Inc
NYSE:OKE
12.6
11%
1.1
US
Targa Resources Corp
NYSE:TRGP
17
14%
1.2