Excelerate Energy Inc
NYSE:EE

Watchlist Manager
Excelerate Energy Inc Logo
Excelerate Energy Inc
NYSE:EE
Watchlist
Price: 24.93 USD -2.66% Market Closed
Market Cap: 2.8B USD

Relative Value

The Relative Value of one EE stock under the Base Case scenario is 15.26 USD. Compared to the current market price of 24.93 USD, Excelerate Energy Inc is Overvalued by 39%.

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
15.26 USD
Overvaluation 39%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
12
vs Industry
23
Median 3Y
0.4
Median 5Y
0.4
Industry
1.2
Forward
3
vs History
25
vs Industry
2
Median 3Y
46.8
Median 5Y
46.8
Industry
9.8
Forward
16.2
vs History
20
vs Industry
10
Median 3Y
5.4
Median 5Y
5.4
Industry
4.6
vs History
10
vs Industry
1
Median 3Y
10.6
Median 5Y
10.6
Industry
9.7
vs History
12
vs Industry
4
Median 3Y
1.2
Median 5Y
1.2
Industry
1.1
vs History
12
vs Industry
27
Median 3Y
0.5
Median 5Y
0.5
Industry
1.8
Forward
3
vs History
17
vs Industry
25
Median 3Y
3.2
Median 5Y
3.2
Industry
4.4
vs History
15
vs Industry
16
Median 3Y
3.6
Median 5Y
3.6
Industry
5.9
Forward
6.9
vs History
20
vs Industry
15
Median 3Y
6.4
Median 5Y
6.4
Industry
8.3
Forward
9.3
vs History
17
vs Industry
14
Median 3Y
5.5
Median 5Y
5.5
Industry
6.2
vs History
23
vs Industry
12
Median 3Y
6.6
Median 5Y
6.6
Industry
10.5
vs History
12
vs Industry
25
Median 3Y
0.4
Median 5Y
0.4
Industry
0.9

Multiples Across Competitors

EE Competitors Multiples
Excelerate Energy Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Excelerate Energy Inc
NYSE:EE
2.6B USD 3.1 80.3 8.5 12.4
CA
Enbridge Inc
TSX:ENB
141B CAD 2.6 27.9 15.6 23.8
US
Williams Companies Inc
NYSE:WMB
71.8B USD 6.8 32.3 17.4 29
US
Enterprise Products Partners LP
NYSE:EPD
65.7B USD 1.2 11.2 10.2 13.7
US
Kinder Morgan Inc
NYSE:KMI
61.4B USD 4 23.9 13.7 21.2
US
Energy Transfer LP
NYSE:ET
58B USD 0.7 13.2 8.2 12.8
US
Cheniere Energy Inc
NYSE:LNG
53.5B USD 3.4 16.4 10.1 12.1
CA
TC Energy Corp
TSX:TRP
73.5B CAD 5.6 16.8 15.3 22.6
US
MPLX LP
NYSE:MPLX
50.1B USD 4.2 11.7 10.4 12.9
US
ONEOK Inc
NYSE:OKE
46.8B USD 2.2 15.4 12.4 15.2
US
Targa Resources Corp
NYSE:TRGP
34.6B USD 2.1 28.9 12.3 19.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Excelerate Energy Inc
NYSE:EE
Average EV/EBITDA: 12.2
8.5
16%
0.5
CA
Enbridge Inc
TSX:ENB
15.6
14%
1.1
US
Williams Companies Inc
NYSE:WMB
17.4
17%
1
US
Enterprise Products Partners LP
NYSE:EPD
10.2
7%
1.5
US
Kinder Morgan Inc
NYSE:KMI
13.7
11%
1.2
US
Energy Transfer LP
NYSE:ET
8.2
8%
1
US
Cheniere Energy Inc
NYSE:LNG
10.1
0%
N/A
CA
TC Energy Corp
TSX:TRP
15.3
13%
1.2
US
MPLX LP
NYSE:MPLX
10.4
7%
1.5
US
ONEOK Inc
NYSE:OKE
12.4
15%
0.8
US
Targa Resources Corp
NYSE:TRGP
12.3
13%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Excelerate Energy Inc
NYSE:EE
Average EV/EBIT: 17.7
12.4
25%
0.5
CA
Enbridge Inc
TSX:ENB
23.8
12%
2
US
Williams Companies Inc
NYSE:WMB
29
17%
1.7
US
Enterprise Products Partners LP
NYSE:EPD
13.7
7%
2
US
Kinder Morgan Inc
NYSE:KMI
21.2
9%
2.4
US
Energy Transfer LP
NYSE:ET
12.8
8%
1.6
US
Cheniere Energy Inc
NYSE:LNG
12.1
-1%
N/A
CA
TC Energy Corp
TSX:TRP
22.6
16%
1.4
US
MPLX LP
NYSE:MPLX
12.9
7%
1.8
US
ONEOK Inc
NYSE:OKE
15.2
12%
1.3
US
Targa Resources Corp
NYSE:TRGP
19.2
16%
1.2