C

Cool Company Ltd
OSE:CLCO

Watchlist Manager
Cool Company Ltd
OSE:CLCO
Watchlist
Price: 97.4 NOK -0.92%
Market Cap: 5.2B NOK

Relative Value

The Relative Value of one CLCO stock under the Base Case scenario is 176.87 NOK. Compared to the current market price of 97.4 NOK, Cool Company Ltd is Undervalued by 45%.

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.

CLCO Relative Value
Base Case
176.87 NOK
Undervaluation 45%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
25
vs Industry
55
Median 3Y
1.5
Median 5Y
1.3
Industry
1.4
Forward
1.5
vs History
0
vs Industry
43
Median 3Y
3.9
Median 5Y
3.7
Industry
11.8
Forward
9.6
vs History
6
vs Industry
47
Median 3Y
3.6
Median 5Y
3.3
Industry
5.1
vs History
0
vs Industry
39
Median 3Y
2.9
Median 5Y
2.4
Industry
10.7
vs History
61
vs Industry
69
Median 3Y
0.9
Median 5Y
0.8
Industry
1.3
vs History
8
vs Industry
26
Median 3Y
3.8
Median 5Y
3.2
Industry
2.1
Forward
5.1
vs History
8
vs Industry
34
Median 3Y
4.8
Median 5Y
4.1
Industry
5.1
vs History
8
vs Industry
31
Median 3Y
5
Median 5Y
4.5
Industry
6.6
Forward
7.4
vs History
8
vs Industry
29
Median 3Y
6.7
Median 5Y
5.8
Industry
9.9
Forward
12.1
vs History
2
vs Industry
22
Median 3Y
7.8
Median 5Y
7.4
Industry
6.8
vs History
vs Industry
8
Median 3Y
-7.4
Median 5Y
-7.6
Industry
10.7
vs History
17
vs Industry
55
Median 3Y
0.7
Median 5Y
0.7
Industry
1

Multiples Across Competitors

CLCO Competitors Multiples
Cool Company 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
BM
Cool Company Ltd
OSE:CLCO
5.1B NOK 1.6 8.9 7.3 11.4
CA
Enbridge Inc
TSX:ENB
148.9B CAD 2.3 26.5 14.9 22.4
US
Williams Companies Inc
NYSE:WMB
73.8B USD 6.4 31.2 15.9 25.3
US
Enterprise Products Partners LP
NYSE:EPD
68.3B USD 1.3 11.9 10.6 14.5
US
Kinder Morgan Inc
NYSE:KMI
60.1B USD 3.7 22.1 13.3 20.5
US
Energy Transfer LP
NYSE:ET
56.9B USD 0.7 13.2 7.9 12.6
CA
TC Energy Corp
TSX:TRP
79.9B CAD 6.4 23.6 16.1 23.5
US
MPLX LP
NYSE:MPLX
53.5B USD 4.4 12.5 10.9 13.6
US
Cheniere Energy Inc
NYSE:LNG
46.4B USD 2.4 11.6 8.1 9.5
US
ONEOK Inc
NYSE:OKE
43.4B USD 1.4 13 10.1 12.6
US
Targa Resources Corp
NYSE:TRGP
36.6B USD 2.1 22.7 11.5 17.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
BM
C
Cool Company Ltd
OSE:CLCO
Average EV/EBITDA: 11.5
7.3
-7%
N/A
CA
Enbridge Inc
TSX:ENB
14.9
14%
1.1
US
Williams Companies Inc
NYSE:WMB
15.9
18%
0.9
US
Enterprise Products Partners LP
NYSE:EPD
10.6
6%
1.8
US
Kinder Morgan Inc
NYSE:KMI
13.3
11%
1.2
US
Energy Transfer LP
NYSE:ET
7.9
8%
1
CA
TC Energy Corp
TSX:TRP
16.1
12%
1.3
US
MPLX LP
NYSE:MPLX
10.9
7%
1.6
US
Cheniere Energy Inc
NYSE:LNG
8.1
0%
N/A
US
ONEOK Inc
NYSE:OKE
10.1
14%
0.7
US
Targa Resources Corp
NYSE:TRGP
11.5
12%
1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
BM
C
Cool Company Ltd
OSE:CLCO
Average EV/EBIT: 16.6
11.4
-14%
N/A
CA
Enbridge Inc
TSX:ENB
22.4
14%
1.6
US
Williams Companies Inc
NYSE:WMB
25.3
22%
1.1
US
Enterprise Products Partners LP
NYSE:EPD
14.5
6%
2.4
US
Kinder Morgan Inc
NYSE:KMI
20.5
10%
2
US
Energy Transfer LP
NYSE:ET
12.6
7%
1.8
CA
TC Energy Corp
TSX:TRP
23.5
16%
1.5
US
MPLX LP
NYSE:MPLX
13.6
7%
1.9
US
Cheniere Energy Inc
NYSE:LNG
9.5
-2%
N/A
US
ONEOK Inc
NYSE:OKE
12.6
11%
1.1
US
Targa Resources Corp
NYSE:TRGP
17.1
14%
1.2