Excelerate Energy Inc
NYSE:EE

Watchlist Manager
Excelerate Energy Inc Logo
Excelerate Energy Inc
NYSE:EE
Watchlist
Price: 26.74 USD 1.75% Market Closed
Market Cap: 3B USD

Relative Value

The Relative Value of one EE stock under the Base Case scenario is 29.82 USD. Compared to the current market price of 26.74 USD, Excelerate Energy Inc is Undervalued by 10%.

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.

EE Relative Value
Base Case
29.82 USD
Undervaluation 10%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
28
vs Industry
23
Median 3Y
1.7
Median 5Y
0.8
Industry
1.4
Forward
2.6
vs History
32
vs Industry
2
Median 3Y
64.3
Median 5Y
61.5
Industry
12
Forward
18.7
vs History
36
vs Industry
10
Median 3Y
5.9
Median 5Y
6.3
Industry
5.1
vs History
52
vs Industry
1
Median 3Y
10.5
Median 5Y
4.2
Industry
10.9
vs History
23
vs Industry
4
Median 3Y
3.8
Median 5Y
1.3
Industry
1.3
vs History
17
vs Industry
27
Median 3Y
1.7
Median 5Y
1.6
Industry
2.1
Forward
3.2
vs History
21
vs Industry
25
Median 3Y
4.9
Median 5Y
4.5
Industry
5.2
vs History
17
vs Industry
16
Median 3Y
6.2
Median 5Y
5.7
Industry
6.7
Forward
8.4
vs History
23
vs Industry
15
Median 3Y
9.6
Median 5Y
8.8
Industry
10
Forward
13.5
vs History
30
vs Industry
14
Median 3Y
5.9
Median 5Y
7.3
Industry
6.9
vs History
28
vs Industry
12
Median 3Y
6.9
Median 5Y
7.4
Industry
11.5
vs History
23
vs Industry
25
Median 3Y
0.9
Median 5Y
0.7
Industry
1

Multiples Across Competitors

EE Competitors Multiples
Excelerate Energy Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Excelerate Energy Inc
NYSE:EE
3B USD 2.6 74.4 9.6 13
CA
Enbridge Inc
TSX:ENB
140.2B CAD 2.2 25 14.6 22.2
US
Williams Companies Inc
NYSE:WMB
71.2B USD 6.2 30.1 15.5 24.6
US
Enterprise Products Partners LP
NYSE:EPD
69.1B USD 1.3 12.1 10.7 14.6
US
Kinder Morgan Inc
NYSE:KMI
58.9B USD 3.6 21.7 13.1 20.2
CA
TC Energy Corp
TSX:TRP
78B CAD 6.3 23 15.9 23.2
US
Energy Transfer LP
NYSE:ET
56.3B USD 0.7 13 7.8 12.5
US
MPLX LP
NYSE:MPLX
54.6B USD 4.3 11.4 10.8 13.3
US
ONEOK Inc
NYSE:OKE
45.1B USD 1.4 13.5 10.3 12.9
US
Cheniere Energy Inc
NYSE:LNG
41.2B USD 2.2 10.3 7.5 8.8
US
Targa Resources Corp
NYSE:TRGP
38.4B USD 2.2 23.8 11.9 17.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Excelerate Energy Inc
NYSE:EE
Average EV/EBITDA: 11.6
9.6
24%
0.4
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
10.7
5%
2.1
US
Kinder Morgan Inc
NYSE:KMI
13.1
11%
1.2
CA
TC Energy Corp
TSX:TRP
15.9
13%
1.2
US
Energy Transfer LP
NYSE:ET
7.8
9%
0.9
US
MPLX LP
NYSE:MPLX
10.8
8%
1.4
US
ONEOK Inc
NYSE:OKE
10.3
13%
0.8
US
Cheniere Energy Inc
NYSE:LNG
7.5
0%
N/A
US
Targa Resources Corp
NYSE:TRGP
11.9
13%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Excelerate Energy Inc
NYSE:EE
Average EV/EBIT: 16.6
13
26%
0.5
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
14.6
5%
2.9
US
Kinder Morgan Inc
NYSE:KMI
20.2
10%
2
CA
TC Energy Corp
TSX:TRP
23.2
16%
1.5
US
Energy Transfer LP
NYSE:ET
12.5
7%
1.8
US
MPLX LP
NYSE:MPLX
13.3
7%
1.9
US
ONEOK Inc
NYSE:OKE
12.9
11%
1.2
US
Cheniere Energy Inc
NYSE:LNG
8.8
-1%
N/A
US
Targa Resources Corp
NYSE:TRGP
17.7
15%
1.2