B

BW Epic Kosan Ltd
OSE:BWEK

Watchlist Manager
BW Epic Kosan Ltd
OSE:BWEK
Watchlist
Price: 21.6 NOK
Market Cap: 3.4B NOK

Relative Value

There is not enough data to reliably calculate the relative value of BWEK.

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.

BWEK Relative Value
Base Case
Not Available
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
vs Industry
Median 3Y
0.5
Median 5Y
0.5
Industry
1.4
Forward
1
vs History
vs Industry
Median 3Y
6.1
Median 5Y
6.4
Industry
12.2
Forward
7.3
vs History
vs Industry
Median 3Y
2.3
Median 5Y
2.4
Industry
5.2
vs History
vs Industry
Median 3Y
5.3
Median 5Y
5.1
Industry
11.1
vs History
vs Industry
Median 3Y
0.6
Median 5Y
0.7
Industry
1.3
vs History
vs Industry
Median 3Y
0.9
Median 5Y
1
Industry
2.2
Forward
1.7
vs History
vs Industry
Median 3Y
1.3
Median 5Y
1.4
Industry
5.3
vs History
vs Industry
Median 3Y
4.6
Median 5Y
4.7
Industry
6.7
Forward
4.3
vs History
vs Industry
Median 3Y
6.3
Median 5Y
6.5
Industry
10.1
Forward
8.6
vs History
vs Industry
Median 3Y
4.1
Median 5Y
4.2
Industry
7
vs History
vs Industry
Median 3Y
4.7
Median 5Y
4.9
Industry
11.6
vs History
vs Industry
Median 3Y
0.7
Median 5Y
0.7
Industry
1

Multiples Across Competitors

BWEK Competitors Multiples
BW Epic Kosan 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
SG
BW Epic Kosan Ltd
OSE:BWEK
3.4B NOK 0.5 6.4 4.7 6.4
CA
Enbridge Inc
TSX:ENB
137.7B CAD 2.1 24.5 14.5 21.9
US
Williams Companies Inc
NYSE:WMB
72.7B USD 6.3 30.7 15.7 25
US
Enterprise Products Partners LP
NYSE:EPD
68.6B USD 1.3 12 10.6 14.5
US
Kinder Morgan Inc
NYSE:KMI
59.7B USD 3.6 22 13.2 20.4
CA
TC Energy Corp
TSX:TRP
77.8B CAD 6.3 22.9 15.8 23.2
US
Energy Transfer LP
NYSE:ET
55.8B USD 0.7 12.9 7.8 12.5
US
MPLX LP
NYSE:MPLX
53.1B USD 4.1 11 10.6 13
US
ONEOK Inc
NYSE:OKE
44.6B USD 1.4 13.4 10.2 12.8
US
Cheniere Energy Inc
NYSE:LNG
42.3B USD 2.2 10.6 7.6 9
US
Targa Resources Corp
NYSE:TRGP
38.2B USD 2.2 23.7 11.9 17.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SG
B
BW Epic Kosan Ltd
OSE:BWEK
Average EV/EBITDA: 11.1
4.7
N/A N/A
CA
Enbridge Inc
TSX:ENB
14.5
14%
1
US
Williams Companies Inc
NYSE:WMB
15.7
19%
0.8
US
Enterprise Products Partners LP
NYSE:EPD
10.6
5%
2.1
US
Kinder Morgan Inc
NYSE:KMI
13.2
11%
1.2
CA
TC Energy Corp
TSX:TRP
15.8
13%
1.2
US
Energy Transfer LP
NYSE:ET
7.8
9%
0.9
US
MPLX LP
NYSE:MPLX
10.6
8%
1.3
US
ONEOK Inc
NYSE:OKE
10.2
13%
0.8
US
Cheniere Energy Inc
NYSE:LNG
7.6
0%
N/A
US
Targa Resources Corp
NYSE:TRGP
11.9
14%
0.8