C

Cool Company Ltd
OSE:CLCO

Watchlist Manager
Cool Company Ltd
OSE:CLCO
Watchlist
Price: 99.4 NOK 0.71% Market Closed
Market Cap: 5.3B NOK

Relative Value

The Relative Value of one CLCO stock under the Base Case scenario is 182.17 NOK. Compared to the current market price of 99.4 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
182.17 NOK
Undervaluation 45%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
29
vs Industry
55
Median 3Y
1.5
Median 5Y
1.3
Industry
1.4
Forward
1.5
vs History
2
vs Industry
43
Median 3Y
3.9
Median 5Y
3.8
Industry
12.2
Forward
10.5
vs History
6
vs Industry
47
Median 3Y
3.6
Median 5Y
3.3
Industry
5.2
vs History
vs Industry
39
Median 3Y
2.6
Median 5Y
-1.4
Industry
11
vs History
62
vs Industry
69
Median 3Y
0.8
Median 5Y
0.8
Industry
1.3
vs History
8
vs Industry
26
Median 3Y
3.9
Median 5Y
3.2
Industry
2.1
Forward
5.4
vs History
8
vs Industry
34
Median 3Y
5
Median 5Y
4.1
Industry
5.3
vs History
8
vs Industry
31
Median 3Y
5
Median 5Y
4.5
Industry
6.8
Forward
8
vs History
8
vs Industry
29
Median 3Y
6.7
Median 5Y
5.9
Industry
10.2
Forward
12.9
vs History
2
vs Industry
22
Median 3Y
7.9
Median 5Y
7.5
Industry
7
vs History
vs Industry
8
Median 3Y
-7.4
Median 5Y
-8.1
Industry
11.5
vs History
14
vs Industry
55
Median 3Y
0.7
Median 5Y
0.7
Industry
1.1

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
5.2B NOK 1.6 8.7 7.8 12.6
CA
Enbridge Inc
TSX:ENB
142B CAD 2.2 25.3 14.8 22.3
US
Williams Companies Inc
NYSE:WMB
73.9B USD 6.4 31.2 15.9 25.3
US
Enterprise Products Partners LP
NYSE:EPD
69.7B USD 1.3 12.2 10.7 14.7
US
Kinder Morgan Inc
NYSE:KMI
59.2B USD 3.6 21.8 13.1 20.3
US
Energy Transfer LP
NYSE:ET
56.5B USD 0.7 13.1 7.8 12.6
CA
TC Energy Corp
TSX:TRP
77.2B CAD 6.2 22.8 15.8 23.1
US
MPLX LP
NYSE:MPLX
56.1B USD 4.4 11.7 11 13.5
US
ONEOK Inc
NYSE:OKE
46.5B USD 1.5 13.9 10.5 13.1
US
Cheniere Energy Inc
NYSE:LNG
41.9B USD 2.2 10.5 7.5 8.9
US
Targa Resources Corp
NYSE:TRGP
39.4B USD 2.3 24.4 12.1 18
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
BM
C
Cool Company Ltd
OSE:CLCO
Average EV/EBITDA: 11.6
7.8
-6%
N/A
CA
Enbridge Inc
TSX:ENB
14.8
14%
1.1
US
Williams Companies Inc
NYSE:WMB
15.9
19%
0.8
US
Enterprise Products Partners LP
NYSE:EPD
10.7
5%
2.1
US
Kinder Morgan Inc
NYSE:KMI
13.1
11%
1.2
US
Energy Transfer LP
NYSE:ET
7.8
9%
0.9
CA
TC Energy Corp
TSX:TRP
15.8
13%
1.2
US
MPLX LP
NYSE:MPLX
11
8%
1.4
US
ONEOK Inc
NYSE:OKE
10.5
13%
0.8
US
Cheniere Energy Inc
NYSE:LNG
7.5
0%
N/A
US
Targa Resources Corp
NYSE:TRGP
12.1
13%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
BM
C
Cool Company Ltd
OSE:CLCO
Average EV/EBIT: 16.8
12.6
-14%
N/A
CA
Enbridge Inc
TSX:ENB
22.3
17%
1.3
US
Williams Companies Inc
NYSE:WMB
25.3
23%
1.1
US
Enterprise Products Partners LP
NYSE:EPD
14.7
5%
2.9
US
Kinder Morgan Inc
NYSE:KMI
20.3
10%
2
US
Energy Transfer LP
NYSE:ET
12.6
7%
1.8
CA
TC Energy Corp
TSX:TRP
23.1
16%
1.4
US
MPLX LP
NYSE:MPLX
13.5
7%
1.9
US
ONEOK Inc
NYSE:OKE
13.1
11%
1.2
US
Cheniere Energy Inc
NYSE:LNG
8.9
-1%
N/A
US
Targa Resources Corp
NYSE:TRGP
18
15%
1.2