C

Cool Company Ltd
OSE:CLCO

Watchlist Manager
Cool Company Ltd
OSE:CLCO
Watchlist
Price: 67.2 NOK 1.05% Market Closed
Market Cap: 3.6B 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 67.2 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
54
vs Industry
55
Median 3Y
1.3
Median 5Y
1.3
Industry
1.3
Forward
1.1
vs History
7
vs Industry
43
Median 3Y
3.5
Median 5Y
3.5
Industry
10.5
Forward
7.7
vs History
57
vs Industry
47
Median 3Y
3.3
Median 5Y
3.2
Industry
4.8
vs History
9
vs Industry
39
Median 3Y
1.9
Median 5Y
1.9
Industry
10.3
vs History
76
vs Industry
69
Median 3Y
0.9
Median 5Y
0.9
Industry
1.2
vs History
7
vs Industry
26
Median 3Y
3.2
Median 5Y
3.2
Industry
1.9
Forward
4.8
vs History
7
vs Industry
34
Median 3Y
4.1
Median 5Y
4.1
Industry
4.7
vs History
7
vs Industry
31
Median 3Y
4.5
Median 5Y
4.4
Industry
6.2
Forward
7.3
vs History
7
vs Industry
29
Median 3Y
5.7
Median 5Y
5.7
Industry
8.8
Forward
11.9
vs History
0
vs Industry
22
Median 3Y
7.4
Median 5Y
7.4
Industry
6.4
vs History
vs Industry
8
Median 3Y
-18.1
Median 5Y
-18.8
Industry
10.4
vs History
59
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
3.6B NOK 1.1 5.1 6.8 10.3
MY
EA Technique (M) Bhd
KLSE:EATECH
1.6T MYR 13 032 12 447.2 7 172.9 8 085.2
CA
Enbridge Inc
TSX:ENB
133.9B CAD 2.2 22.7 14.5 21.9
US
Williams Companies Inc
NYSE:WMB
76.4B USD 7.1 33.5 17.8 29.5
US
Enterprise Products Partners LP
NYSE:EPD
67.4B USD 1.2 11.7 10.3 13.9
US
Kinder Morgan Inc
NYSE:KMI
64.4B USD 4.2 25.1 14.1 21.9
US
Energy Transfer LP
NYSE:ET
62.4B USD 0.8 13.7 8.4 13.1
US
Cheniere Energy Inc
NYSE:LNG
53.5B USD 3.2 17.2 10.3 12.4
US
MPLX LP
NYSE:MPLX
52.5B USD 4.3 11.9 10.4 12.9
CA
TC Energy Corp
TSX:TRP
69.7B CAD 5.3 15.9 14.9 22
US
ONEOK Inc
NYSE:OKE
50.8B USD 2 16.7 12.4 15.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
BM
C
Cool Company Ltd
OSE:CLCO
Average EV/EBITDA: 663
6.8
-15%
N/A
MY
E
EA Technique (M) Bhd
KLSE:EATECH
7 172.9
16%
448.3
CA
Enbridge Inc
TSX:ENB
14.5
14%
1
US
Williams Companies Inc
NYSE:WMB
17.8
18%
1
US
Enterprise Products Partners LP
NYSE:EPD
10.3
6%
1.7
US
Kinder Morgan Inc
NYSE:KMI
14.1
10%
1.4
US
Energy Transfer LP
NYSE:ET
8.4
8%
1.1
US
Cheniere Energy Inc
NYSE:LNG
10.3
0%
N/A
US
MPLX LP
NYSE:MPLX
10.4
7%
1.5
CA
TC Energy Corp
TSX:TRP
14.9
13%
1.1
US
ONEOK Inc
NYSE:OKE
12.4
14%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
BM
C
Cool Company Ltd
OSE:CLCO
Average EV/EBIT: 750.8
10.3
-16%
N/A
MY
E
EA Technique (M) Bhd
KLSE:EATECH
8 085.2
12%
673.8
CA
Enbridge Inc
TSX:ENB
21.9
11%
2
US
Williams Companies Inc
NYSE:WMB
29.5
22%
1.3
US
Enterprise Products Partners LP
NYSE:EPD
13.9
6%
2.3
US
Kinder Morgan Inc
NYSE:KMI
21.9
9%
2.4
US
Energy Transfer LP
NYSE:ET
13.1
9%
1.5
US
Cheniere Energy Inc
NYSE:LNG
12.4
-1%
N/A
US
MPLX LP
NYSE:MPLX
12.9
7%
1.8
CA
TC Energy Corp
TSX:TRP
22
15%
1.5
US
ONEOK Inc
NYSE:OKE
15.3
13%
1.2