E

Exmar NV
XBRU:EXM

Watchlist Manager
Exmar NV
XBRU:EXM
Watchlist
Price: 9.9 EUR 1.02%
Market Cap: €806.6m

Relative Value

The Relative Value of one EXM stock under the Base Case scenario is hidden EUR. Compared to the current market price of 9.9 EUR, Exmar NV 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.

EXM Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

EXM Competitors Multiples
Exmar 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
BE
Exmar NV
XBRU:EXM
806.6m EUR 3.4 6.1 9.4 12.6
CA
Enbridge Inc
TSX:ENB
142.7B CAD 2.2 25.5 14.8 22.4
US
Williams Companies Inc
NYSE:WMB
78.8B USD 6.8 33.2 16.7 26.5
US
Enterprise Products Partners LP
NYSE:EPD
71.1B USD 1.3 12.5 10.9 14.9
US
Kinder Morgan Inc
NYSE:KMI
64.9B USD 3.9 21.5 13.4 20.3
US
Energy Transfer LP
NYSE:ET
62.1B USD 0.8 14.3 8.2 13.1
CA
TC Energy Corp
TSX:TRP
80B CAD 6.5 23.7 16.1 23.6
US
MPLX LP
NYSE:MPLX
55.4B USD 4.3 11.6 11 13.5
US
ONEOK Inc
NYSE:OKE
48.5B USD 1.5 14.6 10.8 13.5
US
Cheniere Energy Inc
NYSE:LNG
44.8B USD 2.4 11.2 7.9 9.3
US
Targa Resources Corp
NYSE:TRGP
40.9B USD 2.4 25.6 12.6 18.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
BE
E
Exmar NV
XBRU:EXM
Average EV/EBITDA: 12
9.4
N/A N/A
CA
Enbridge Inc
TSX:ENB
14.8
14%
1.1
US
Williams Companies Inc
NYSE:WMB
16.7
19%
0.9
US
Enterprise Products Partners LP
NYSE:EPD
10.9
5%
2.2
US
Kinder Morgan Inc
NYSE:KMI
13.4
10%
1.3
US
Energy Transfer LP
NYSE:ET
8.2
9%
0.9
CA
TC Energy Corp
TSX:TRP
16.1
13%
1.2
US
MPLX LP
NYSE:MPLX
11
7%
1.6
US
ONEOK Inc
NYSE:OKE
10.8
13%
0.8
US
Cheniere Energy Inc
NYSE:LNG
7.9
0%
N/A
US
Targa Resources Corp
NYSE:TRGP
12.6
14%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
BE
E
Exmar NV
XBRU:EXM
Average EV/EBIT: 17.1
12.6
N/A N/A
CA
Enbridge Inc
TSX:ENB
22.4
15%
1.5
US
Williams Companies Inc
NYSE:WMB
26.5
19%
1.4
US
Enterprise Products Partners LP
NYSE:EPD
14.9
5%
3
US
Kinder Morgan Inc
NYSE:KMI
20.3
6%
3.4
US
Energy Transfer LP
NYSE:ET
13.1
7%
1.9
CA
TC Energy Corp
TSX:TRP
23.6
16%
1.5
US
MPLX LP
NYSE:MPLX
13.5
6%
2.2
US
ONEOK Inc
NYSE:OKE
13.5
10%
1.3
US
Cheniere Energy Inc
NYSE:LNG
9.3
-1%
N/A
US
Targa Resources Corp
NYSE:TRGP
18.6
15%
1.2