BW LPG Ltd
OSE:BWLPG

Watchlist Manager
BW LPG Ltd Logo
BW LPG Ltd
OSE:BWLPG
Watchlist
Price: 131.7 NOK -1.72% Market Closed
Market Cap: 21B NOK

Relative Value

The Relative Value of one BWLPG stock under the Base Case scenario is 93.25 NOK. Compared to the current market price of 131.7 NOK, BW LPG Ltd is Overvalued by 29%.

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
93.25 NOK
Overvaluation 29%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
39
vs Industry
68
Median 3Y
0.6
Median 5Y
0.6
Industry
1.3
Forward
2.7
vs History
0
vs Industry
38
Median 3Y
4.4
Median 5Y
3.9
Industry
10.7
Forward
7.2
vs History
3
vs Industry
44
Median 3Y
3
Median 5Y
2.3
Industry
4.9
vs History
20
vs Industry
36
Median 3Y
5.6
Median 5Y
4.8
Industry
10.6
vs History
15
vs Industry
44
Median 3Y
1
Median 5Y
0.7
Industry
1.2
vs History
46
vs Industry
68
Median 3Y
0.6
Median 5Y
0.7
Industry
1.9
Forward
3.5
vs History
0
vs Industry
54
Median 3Y
2.3
Median 5Y
2.3
Industry
4.7
vs History
0
vs Industry
39
Median 3Y
3.1
Median 5Y
3.2
Industry
6.3
Forward
5
vs History
0
vs Industry
37
Median 3Y
4.9
Median 5Y
5.2
Industry
8.9
Forward
9.3
vs History
4
vs Industry
46
Median 3Y
3
Median 5Y
3.2
Industry
6.5
vs History
vs Industry
18
Median 3Y
3.1
Median 5Y
3.7
Industry
10.7
vs History
14
vs Industry
45
Median 3Y
0.8
Median 5Y
0.6
Industry
1

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
20B NOK 0.6 7.6 4.7 7.9
CA
Enbridge Inc
TSX:ENB
134.3B CAD 2.2 22.8 14.5 21.9
US
Williams Companies Inc
NYSE:WMB
71.6B USD 6.7 31.4 16.9 28.1
US
Enterprise Products Partners LP
NYSE:EPD
68.6B USD 1.2 11.9 10.4 14.1
US
Kinder Morgan Inc
NYSE:KMI
62.4B USD 4 24.3 13.8 21.4
US
Energy Transfer LP
NYSE:ET
59.9B USD 0.7 13.2 8.2 12.8
US
Cheniere Energy Inc
NYSE:LNG
53.4B USD 3.2 17.2 10.3 12.4
US
MPLX LP
NYSE:MPLX
51.6B USD 4.2 11.7 10.3 12.7
US
ONEOK Inc
NYSE:OKE
50.7B USD 2 16.7 12.4 15.3
CA
TC Energy Corp
TSX:TRP
68.3B CAD 5.2 15.7 14.7 21.7
US
Targa Resources Corp
NYSE:TRGP
37.3B USD 2.3 31.3 13 20.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SG
BW LPG Ltd
OSE:BWLPG
Average EV/EBITDA: 11.8
4.7
-2%
N/A
CA
Enbridge Inc
TSX:ENB
14.5
14%
1
US
Williams Companies Inc
NYSE:WMB
16.9
18%
0.9
US
Enterprise Products Partners LP
NYSE:EPD
10.4
6%
1.7
US
Kinder Morgan Inc
NYSE:KMI
13.8
10%
1.4
US
Energy Transfer LP
NYSE:ET
8.2
8%
1
US
Cheniere Energy Inc
NYSE:LNG
10.3
0%
N/A
US
MPLX LP
NYSE:MPLX
10.3
7%
1.5
US
ONEOK Inc
NYSE:OKE
12.4
14%
0.9
CA
TC Energy Corp
TSX:TRP
14.7
13%
1.1
US
Targa Resources Corp
NYSE:TRGP
13
12%
1.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SG
BW LPG Ltd
OSE:BWLPG
Average EV/EBIT: 17.2
7.9
-4%
N/A
CA
Enbridge Inc
TSX:ENB
21.9
11%
2
US
Williams Companies Inc
NYSE:WMB
28.1
22%
1.3
US
Enterprise Products Partners LP
NYSE:EPD
14.1
6%
2.3
US
Kinder Morgan Inc
NYSE:KMI
21.4
9%
2.4
US
Energy Transfer LP
NYSE:ET
12.8
9%
1.4
US
Cheniere Energy Inc
NYSE:LNG
12.4
-1%
N/A
US
MPLX LP
NYSE:MPLX
12.7
7%
1.8
US
ONEOK Inc
NYSE:OKE
15.3
13%
1.2
CA
TC Energy Corp
TSX:TRP
21.7
15%
1.4
US
Targa Resources Corp
NYSE:TRGP
20.3
15%
1.4