C

Cool Company Ltd
OSE:CLCO

Watchlist Manager
Cool Company Ltd
OSE:CLCO
Watchlist
Price: 71.9 NOK 1.84% Market Closed
Market Cap: 3.9B NOK

Relative Value

The Relative Value of one CLCO stock under the Base Case scenario is hidden NOK. Compared to the current market price of 71.9 NOK, Cool Company Ltd 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.

CLCO Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
53
vs Industry
55
Median 3Y
1.3
Median 5Y
1.3
Industry
1.3
Forward
1.2
vs History
6
vs Industry
43
Median 3Y
3.7
Median 5Y
3.5
Industry
10.7
Forward
8.2
vs History
39
vs Industry
47
Median 3Y
3.3
Median 5Y
3.2
Industry
4.9
vs History
6
vs Industry
39
Median 3Y
2.4
Median 5Y
1.9
Industry
10.6
vs History
74
vs Industry
69
Median 3Y
0.9
Median 5Y
0.9
Industry
1.2
vs History
6
vs Industry
26
Median 3Y
3.2
Median 5Y
3.2
Industry
1.9
Forward
4.9
vs History
6
vs Industry
34
Median 3Y
4.1
Median 5Y
4.1
Industry
4.7
vs History
6
vs Industry
31
Median 3Y
4.5
Median 5Y
4.4
Industry
6.3
Forward
7.4
vs History
6
vs Industry
29
Median 3Y
5.8
Median 5Y
5.7
Industry
8.9
Forward
12.1
vs History
0
vs Industry
22
Median 3Y
7.4
Median 5Y
7.4
Industry
6.5
vs History
vs Industry
8
Median 3Y
-7.7
Median 5Y
-18.7
Industry
10.7
vs History
41
vs Industry
55
Median 3Y
0.7
Median 5Y
0.7
Industry
1

Multiples Across Competitors

CLCO Competitors Multiples
Cool Company Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
BM
Cool Company Ltd
OSE:CLCO
3.9B NOK 1.2 5.4 6.9 10.4
CA
Enbridge Inc
TSX:ENB
134.4B CAD 2.2 22.8 14.5 21.9
US
Williams Companies Inc
NYSE:WMB
71.6B USD 6.6 31.4 16.9 28.1
US
Enterprise Products Partners LP
NYSE:EPD
68.7B USD 1.2 11.9 10.4 14.1
US
Kinder Morgan Inc
NYSE:KMI
62.5B USD 4 24.3 13.8 21.5
US
Energy Transfer LP
NYSE:ET
60B USD 0.7 13.2 8.3 12.8
US
Cheniere Energy Inc
NYSE:LNG
53.5B USD 3.2 17.3 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 15.6 14.7 21.7
US
Targa Resources Corp
NYSE:TRGP
37.3B USD 2.3 31.2 13 20.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
BM
C
Cool Company Ltd
OSE:CLCO
Average EV/EBITDA: 11.9
6.9
-15%
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
8.3
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
BM
C
Cool Company Ltd
OSE:CLCO
Average EV/EBIT: 17.4
10.4
-16%
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
21.5
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