Teekay Corp
NYSE:TK

Watchlist Manager
Teekay Corp Logo
Teekay Corp
NYSE:TK
Watchlist
Price: 9 USD 5.26%
Market Cap: 751.9m USD

Relative Value

The Relative Value of one TK stock under the Base Case scenario is hidden USD. Compared to the current market price of 9 USD, Teekay Corp is hidden .

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.

TK Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
70
Median 3Y
0.3
Median 5Y
0.3
Industry
1.3
vs History
14
vs Industry
40
Median 3Y
3.7
Median 5Y
2.9
Industry
10.4
vs History
23
vs Industry
54
Median 3Y
1.2
Median 5Y
1.1
Industry
4.9
vs History
14
vs Industry
42
Median 3Y
2.2
Median 5Y
2
Industry
10.4
vs History
0
vs Industry
54
Median 3Y
0.6
Median 5Y
0.5
Industry
1.2
vs History
68
vs Industry
89
Median 3Y
0
Median 5Y
0.3
Industry
1.9
vs History
68
vs Industry
83
Median 3Y
0.1
Median 5Y
1.4
Industry
4.6
vs History
58
vs Industry
57
Median 3Y
-0.1
Median 5Y
0.4
Industry
6.1
vs History
47
vs Industry
53
Median 3Y
-0.1
Median 5Y
0.1
Industry
8.9
vs History
68
vs Industry
58
Median 3Y
0.1
Median 5Y
3.1
Industry
6.4
vs History
68
vs Industry
45
Median 3Y
0.1
Median 5Y
3.2
Industry
10.3
vs History
69
vs Industry
82
Median 3Y
0
Median 5Y
0.2
Industry
1

Multiples Across Competitors

TK Competitors Multiples
Teekay Corp Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
BM
Teekay Corp
NYSE:TK
756.5m USD 0.6 5.7 0.1 0.1
CA
Enbridge Inc
TSX:ENB
138.1B CAD 2.3 23.4 14.7 22.3
US
Williams Companies Inc
NYSE:WMB
72.9B USD 6.8 31.9 17.1 28.5
US
Enterprise Products Partners LP
NYSE:EPD
69.5B USD 1.2 12 10.5 14.2
US
Energy Transfer LP
NYSE:ET
62.9B USD 0.8 13.8 8.5 13.1
US
Kinder Morgan Inc
NYSE:KMI
61.4B USD 4 23.9 13.7 21.2
US
Cheniere Energy Inc
NYSE:LNG
53.1B USD 3.1 17.1 10.2 12.3
US
MPLX LP
NYSE:MPLX
52.8B USD 4.3 12 10.4 12.9
US
ONEOK Inc
NYSE:OKE
52.3B USD 2.1 17.3 12.6 15.6
CA
TC Energy Corp
TSX:TRP
70B CAD 5.3 16 14.9 22
US
Targa Resources Corp
NYSE:TRGP
38B USD 2.3 31.8 13.2 20.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
BM
Teekay Corp
NYSE:TK
Average EV/EBITDA: 11.5
0.1
N/A N/A
CA
Enbridge Inc
TSX:ENB
14.7
14%
1.1
US
Williams Companies Inc
NYSE:WMB
17.1
18%
1
US
Enterprise Products Partners LP
NYSE:EPD
10.5
6%
1.8
US
Energy Transfer LP
NYSE:ET
8.5
8%
1.1
US
Kinder Morgan Inc
NYSE:KMI
13.7
10%
1.4
US
Cheniere Energy Inc
NYSE:LNG
10.2
0%
N/A
US
MPLX LP
NYSE:MPLX
10.4
7%
1.5
US
ONEOK Inc
NYSE:OKE
12.6
14%
0.9
CA
TC Energy Corp
TSX:TRP
14.9
13%
1.1
US
Targa Resources Corp
NYSE:TRGP
13.2
12%
1.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
BM
Teekay Corp
NYSE:TK
Average EV/EBIT: 16.6
0.1
N/A N/A
CA
Enbridge Inc
TSX:ENB
22.3
11%
2
US
Williams Companies Inc
NYSE:WMB
28.5
22%
1.3
US
Enterprise Products Partners LP
NYSE:EPD
14.2
6%
2.4
US
Energy Transfer LP
NYSE:ET
13.1
9%
1.5
US
Kinder Morgan Inc
NYSE:KMI
21.2
9%
2.4
US
Cheniere Energy Inc
NYSE:LNG
12.3
-1%
N/A
US
MPLX LP
NYSE:MPLX
12.9
7%
1.8
US
ONEOK Inc
NYSE:OKE
15.6
13%
1.2
CA
TC Energy Corp
TSX:TRP
22
15%
1.5
US
Targa Resources Corp
NYSE:TRGP
20.6
15%
1.4