Koninklijke Vopak NV banner

Koninklijke Vopak NV
XBER:VPK5

Watchlist Manager
Koninklijke Vopak NV Logo
Koninklijke Vopak NV
XBER:VPK5
Watchlist
Price: 44.835 EUR 0.64% Market Closed
Market Cap: €5.6B

Relative Value

The Relative Value of one VPK5 stock under the Base Case scenario is 53.583 EUR. Compared to the current market price of 44.835 EUR, Koninklijke Vopak NV is Undervalued by 16%.

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.

VPK5 Relative Value
Base Case
53.583 EUR
Undervaluation 16%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

VPK5 Competitors Multiples
Koninklijke Vopak NV Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
NL
Koninklijke Vopak NV
XBER:VPK5
5.5B EUR 4.2 9 12 22.7
CA
Enbridge Inc
TSX:ENB
162.1B CAD 2.5 22.9 15.4 23.1
US
Williams Companies Inc
NYSE:WMB
89.6B USD 7.5 34.3 17.4 26.7
US
Enterprise Products Partners LP
NYSE:EPD
80B USD 1.5 14 11.9 16.2
US
Kinder Morgan Inc
NYSE:KMI
74.3B USD 4.4 24.4 14.6 22.2
CA
TC Energy Corp
TSX:TRP
91.1B CAD 6 26.8 15.5 21.9
US
Energy Transfer LP
NYSE:ET
64.5B USD 0.8 15.5 8.8 14.1
US
MPLX LP
NYSE:MPLX
59.6B USD 4.6 12.2 11.2 13.8
US
Cheniere Energy Inc
NYSE:LNG
54.3B USD 2.7 10.2 7.3 8.4
US
ONEOK Inc
NYSE:OKE
53.8B USD 1.6 15.8 11.6 14.6
US
Targa Resources Corp
NYSE:TRGP
51.5B USD 3 28 14 20.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NL
Koninklijke Vopak NV
XBER:VPK5
Average EV/EBITDA: 12.7
12
20%
0.6
CA
Enbridge Inc
TSX:ENB
15.4
11%
1.4
US
Williams Companies Inc
NYSE:WMB
17.4
16%
1.1
US
Enterprise Products Partners LP
NYSE:EPD
11.9
6%
2
US
Kinder Morgan Inc
NYSE:KMI
14.6
10%
1.5
CA
TC Energy Corp
TSX:TRP
15.5
11%
1.4
US
Energy Transfer LP
NYSE:ET
8.8
9%
1
US
MPLX LP
NYSE:MPLX
11.2
6%
1.9
US
Cheniere Energy Inc
NYSE:LNG
7.3
-11%
N/A
US
ONEOK Inc
NYSE:OKE
11.6
7%
1.7
US
Targa Resources Corp
NYSE:TRGP
14
12%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NL
Koninklijke Vopak NV
XBER:VPK5
Average EV/EBIT: 18.5
22.7
N/A N/A
CA
Enbridge Inc
TSX:ENB
23.1
8%
2.9
US
Williams Companies Inc
NYSE:WMB
26.7
14%
1.9
US
Enterprise Products Partners LP
NYSE:EPD
16.2
5%
3.2
US
Kinder Morgan Inc
NYSE:KMI
22.2
6%
3.7
CA
TC Energy Corp
TSX:TRP
21.9
12%
1.8
US
Energy Transfer LP
NYSE:ET
14.1
10%
1.4
US
MPLX LP
NYSE:MPLX
13.8
5%
2.8
US
Cheniere Energy Inc
NYSE:LNG
8.4
-10%
N/A
US
ONEOK Inc
NYSE:OKE
14.6
10%
1.5
US
Targa Resources Corp
NYSE:TRGP
20.4
11%
1.9
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett