Dorian LPG Ltd
NYSE:LPG

Watchlist Manager
Dorian LPG Ltd Logo
Dorian LPG Ltd
NYSE:LPG
Watchlist
Price: 23.99 USD -1.88%
Market Cap: 1B USD

Relative Value

The Relative Value of one LPG stock under the Base Case scenario is 20.07 USD. Compared to the current market price of 23.99 USD, Dorian LPG Ltd is Overvalued by 16%.

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.

LPG Relative Value
Base Case
20.07 USD
Overvaluation 16%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
17
vs Industry
31
Median 3Y
2.6
Median 5Y
2
Industry
1.4
Forward
2.3
vs History
9
vs Industry
35
Median 3Y
5.4
Median 5Y
4.8
Industry
12.2
Forward
6.5
vs History
7
vs Industry
35
Median 3Y
4.3
Median 5Y
3.7
Industry
5.2
vs History
4
vs Industry
31
Median 3Y
6.3
Median 5Y
5.3
Industry
11
vs History
34
vs Industry
46
Median 3Y
1.1
Median 5Y
0.9
Industry
1.3
vs History
17
vs Industry
34
Median 3Y
3.2
Median 5Y
3.1
Industry
2.1
Forward
2.8
vs History
12
vs Industry
51
Median 3Y
3.6
Median 5Y
3.3
Industry
5.3
vs History
9
vs Industry
34
Median 3Y
4.9
Median 5Y
4.6
Industry
6.8
Forward
4.8
vs History
9
vs Industry
33
Median 3Y
6.4
Median 5Y
6.6
Industry
10.2
Forward
7.3
vs History
6
vs Industry
39
Median 3Y
5.6
Median 5Y
5.1
Industry
7
vs History
6
vs Industry
36
Median 3Y
7.1
Median 5Y
6.6
Industry
11.5
vs History
38
vs Industry
45
Median 3Y
0.9
Median 5Y
0.8
Industry
1.1

Multiples Across Competitors

LPG Competitors Multiples
Dorian LPG 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
US
Dorian LPG Ltd
NYSE:LPG
1B USD 2.8 10.8 6.7 10.9
CA
Enbridge Inc
TSX:ENB
143.5B CAD 2.2 25.7 14.8 22.5
US
Williams Companies Inc
NYSE:WMB
75B USD 6.5 31.7 16.1 25.5
US
Enterprise Products Partners LP
NYSE:EPD
69.7B USD 1.3 12.2 10.7 14.7
US
Kinder Morgan Inc
NYSE:KMI
60.4B USD 3.7 22.2 13.3 20.6
US
Energy Transfer LP
NYSE:ET
57.1B USD 0.7 13.2 7.9 12.6
CA
TC Energy Corp
TSX:TRP
78B CAD 6.3 23.1 15.9 23.2
US
MPLX LP
NYSE:MPLX
56.3B USD 4.4 11.7 11 13.6
US
ONEOK Inc
NYSE:OKE
47.1B USD 1.5 14.1 10.6 13.2
US
Cheniere Energy Inc
NYSE:LNG
43.1B USD 2.3 10.7 7.7 9.1
US
Targa Resources Corp
NYSE:TRGP
39.5B USD 2.3 24.5 12.2 18
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Dorian LPG Ltd
NYSE:LPG
Average EV/EBITDA: 11.5
6.7
-8%
N/A
CA
Enbridge Inc
TSX:ENB
14.8
14%
1.1
US
Williams Companies Inc
NYSE:WMB
16.1
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
15.9
13%
1.2
US
MPLX LP
NYSE:MPLX
11
8%
1.4
US
ONEOK Inc
NYSE:OKE
10.6
13%
0.8
US
Cheniere Energy Inc
NYSE:LNG
7.7
0%
N/A
US
Targa Resources Corp
NYSE:TRGP
12.2
13%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Dorian LPG Ltd
NYSE:LPG
Average EV/EBIT: 16.7
10.9
-11%
N/A
CA
Enbridge Inc
TSX:ENB
22.5
17%
1.3
US
Williams Companies Inc
NYSE:WMB
25.5
23%
1.1
US
Enterprise Products Partners LP
NYSE:EPD
14.7
5%
2.9
US
Kinder Morgan Inc
NYSE:KMI
20.6
10%
2.1
US
Energy Transfer LP
NYSE:ET
12.6
7%
1.8
CA
TC Energy Corp
TSX:TRP
23.2
16%
1.5
US
MPLX LP
NYSE:MPLX
13.6
7%
1.9
US
ONEOK Inc
NYSE:OKE
13.2
11%
1.2
US
Cheniere Energy Inc
NYSE:LNG
9.1
-1%
N/A
US
Targa Resources Corp
NYSE:TRGP
18
15%
1.2