BW LPG Ltd
OSE:BWLPG

Watchlist Manager
BW LPG Ltd Logo
BW LPG Ltd
OSE:BWLPG
Watchlist
Price: 107.3 NOK 3.77% Market Closed
Market Cap: 17.1B NOK

Relative Value

The Relative Value of one BWLPG stock under the Base Case scenario is 95.79 NOK. Compared to the current market price of 107.3 NOK, BW LPG Ltd is Overvalued by 11%.

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.

BWLPG Relative Value
Base Case
95.79 NOK
Overvaluation 11%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
84
vs Industry
68
Median 3Y
0.6
Median 5Y
0.6
Industry
1.2
Forward
2
vs History
30
vs Industry
38
Median 3Y
4.2
Median 5Y
3.9
Industry
9.8
Forward
5.7
vs History
53
vs Industry
44
Median 3Y
2.5
Median 5Y
2.1
Industry
4.6
vs History
63
vs Industry
36
Median 3Y
5.1
Median 5Y
4.4
Industry
9.7
vs History
36
vs Industry
44
Median 3Y
0.9
Median 5Y
0.6
Industry
1.1
vs History
80
vs Industry
68
Median 3Y
0.6
Median 5Y
0.7
Industry
1.8
Forward
2.7
vs History
30
vs Industry
54
Median 3Y
2.3
Median 5Y
2.3
Industry
4.4
vs History
46
vs Industry
39
Median 3Y
3.1
Median 5Y
3.2
Industry
5.9
Forward
3.8
vs History
53
vs Industry
37
Median 3Y
4.8
Median 5Y
5
Industry
8.3
Forward
6.7
vs History
69
vs Industry
46
Median 3Y
3
Median 5Y
3
Industry
6.2
vs History
9
vs Industry
18
Median 3Y
3.7
Median 5Y
3.9
Industry
10.5
vs History
36
vs Industry
45
Median 3Y
0.8
Median 5Y
0.6
Industry
0.9

Multiples Across Competitors

BWLPG Competitors Multiples
BW LPG Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
SG
BW LPG Ltd
OSE:BWLPG
16.3B NOK 0.4 4.4 3.3 5
CA
Enbridge Inc
TSX:ENB
141B CAD 2.6 27.9 15.6 23.8
US
Williams Companies Inc
NYSE:WMB
73.1B USD 7 32.9 17.7 29.4
US
Enterprise Products Partners LP
NYSE:EPD
66B USD 1.2 11.3 10.2 13.8
US
Kinder Morgan Inc
NYSE:KMI
59.6B USD 3.8 23.2 13.4 20.8
US
Energy Transfer LP
NYSE:ET
57B USD 0.7 13 8.2 12.6
US
Cheniere Energy Inc
NYSE:LNG
52.8B USD 3.4 16.2 10 11.9
US
MPLX LP
NYSE:MPLX
52.8B USD 4.4 12.3 10.8 13.4
CA
TC Energy Corp
TSX:TRP
73.1B CAD 5.3 15.9 14.9 22.1
US
ONEOK Inc
NYSE:OKE
48.3B USD 2.2 15.9 12.7 15.5
US
Targa Resources Corp
NYSE:TRGP
35.2B USD 2.2 27.8 11.9 18.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SG
BW LPG Ltd
OSE:BWLPG
Average EV/EBITDA: 11.7
3.3
-2%
N/A
CA
Enbridge Inc
TSX:ENB
15.6
14%
1.1
US
Williams Companies Inc
NYSE:WMB
17.7
17%
1
US
Enterprise Products Partners LP
NYSE:EPD
10.2
7%
1.5
US
Kinder Morgan Inc
NYSE:KMI
13.4
11%
1.2
US
Energy Transfer LP
NYSE:ET
8.2
9%
0.9
US
Cheniere Energy Inc
NYSE:LNG
10
0%
N/A
US
MPLX LP
NYSE:MPLX
10.8
7%
1.5
CA
TC Energy Corp
TSX:TRP
14.9
13%
1.1
US
ONEOK Inc
NYSE:OKE
12.7
15%
0.8
US
Targa Resources Corp
NYSE:TRGP
11.9
13%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SG
BW LPG Ltd
OSE:BWLPG
Average EV/EBIT: 17
5
-4%
N/A
CA
Enbridge Inc
TSX:ENB
23.8
12%
2
US
Williams Companies Inc
NYSE:WMB
29.4
17%
1.7
US
Enterprise Products Partners LP
NYSE:EPD
13.8
7%
2
US
Kinder Morgan Inc
NYSE:KMI
20.8
9%
2.3
US
Energy Transfer LP
NYSE:ET
12.6
8%
1.6
US
Cheniere Energy Inc
NYSE:LNG
11.9
-1%
N/A
US
MPLX LP
NYSE:MPLX
13.4
7%
1.9
CA
TC Energy Corp
TSX:TRP
22.1
16%
1.4
US
ONEOK Inc
NYSE:OKE
15.5
12%
1.3
US
Targa Resources Corp
NYSE:TRGP
18.1
16%
1.1