Fluxys Belgium NV
XBRU:FLUX

Watchlist Manager
Fluxys Belgium NV Logo
Fluxys Belgium NV
XBRU:FLUX
Watchlist
Price: 21 EUR -2.78% Market Closed
Market Cap: 1.5B EUR

Relative Value

The Relative Value of one FLUX stock under the Base Case scenario is 20.92 EUR. Compared to the current market price of 21 EUR, Fluxys Belgium NV is Fairly Valued.

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.

FLUX Relative Value
Base Case
20.92 EUR
Fairly Valued
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
57
vs Industry
32
Median 3Y
2.2
Median 5Y
3.2
Industry
1.2
Forward
2.4
vs History
79
vs Industry
14
Median 3Y
21
Median 5Y
24.3
Industry
10.3
Forward
17.6
vs History
42
vs Industry
42
Median 3Y
4
Median 5Y
4.5
Industry
4.8
vs History
47
vs Industry
34
Median 3Y
6
Median 5Y
11.6
Industry
10
vs History
73
vs Industry
15
Median 3Y
2.8
Median 5Y
3
Industry
1.1
vs History
60
vs Industry
39
Median 3Y
2.2
Median 5Y
4.2
Industry
1.8
Forward
2.3
vs History
77
vs Industry
54
Median 3Y
3.1
Median 5Y
5
Industry
4.4
vs History
80
vs Industry
35
Median 3Y
5.5
Median 5Y
7.8
Industry
5.9
Forward
4.3
vs History
77
vs Industry
20
Median 3Y
12
Median 5Y
17.2
Industry
8.5
Forward
9.9
vs History
52
vs Industry
49
Median 3Y
3.7
Median 5Y
5.2
Industry
6.3
vs History
52
vs Industry
38
Median 3Y
5.6
Median 5Y
8.2
Industry
10.5
vs History
76
vs Industry
56
Median 3Y
0.8
Median 5Y
1.1
Industry
0.9

Multiples Across Competitors

FLUX Competitors Multiples
Fluxys Belgium NV Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
BE
Fluxys Belgium NV
XBRU:FLUX
1.5B EUR 2.4 17.8 4.5 10.8
CA
Enbridge Inc
TSX:ENB
140B CAD 2.6 27.7 15.5 23.7
US
Williams Companies Inc
NYSE:WMB
70.3B USD 6.5 30.8 16.7 27.7
US
Enterprise Products Partners LP
NYSE:EPD
67.5B USD 1.2 11.7 10.3 13.9
US
Kinder Morgan Inc
NYSE:KMI
60.7B USD 3.9 23.6 13.6 21
US
Energy Transfer LP
NYSE:ET
59B USD 0.7 12.9 8.2 12.7
US
Cheniere Energy Inc
NYSE:LNG
52.4B USD 3.3 16.1 9.9 11.9
CA
TC Energy Corp
TSX:TRP
71.6B CAD 5.4 16.4 15.1 22.3
US
MPLX LP
NYSE:MPLX
50B USD 4.1 11.3 10 12.4
US
ONEOK Inc
NYSE:OKE
51.4B USD 2.1 17 12.5 15.5
US
Targa Resources Corp
NYSE:TRGP
34.7B USD 2.1 29 12.4 19.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
BE
Fluxys Belgium NV
XBRU:FLUX
Average EV/EBITDA: 11.7
4.5
N/A N/A
CA
Enbridge Inc
TSX:ENB
15.5
14%
1.1
US
Williams Companies Inc
NYSE:WMB
16.7
17%
1
US
Enterprise Products Partners LP
NYSE:EPD
10.3
7%
1.5
US
Kinder Morgan Inc
NYSE:KMI
13.6
11%
1.2
US
Energy Transfer LP
NYSE:ET
8.2
8%
1
US
Cheniere Energy Inc
NYSE:LNG
9.9
0%
N/A
CA
TC Energy Corp
TSX:TRP
15.1
13%
1.2
US
MPLX LP
NYSE:MPLX
10
7%
1.4
US
ONEOK Inc
NYSE:OKE
12.5
15%
0.8
US
Targa Resources Corp
NYSE:TRGP
12.4
13%
1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
BE
Fluxys Belgium NV
XBRU:FLUX
Average EV/EBIT: 17.4
10.8
N/A N/A
CA
Enbridge Inc
TSX:ENB
23.7
12%
2
US
Williams Companies Inc
NYSE:WMB
27.7
17%
1.6
US
Enterprise Products Partners LP
NYSE:EPD
13.9
7%
2
US
Kinder Morgan Inc
NYSE:KMI
21
9%
2.3
US
Energy Transfer LP
NYSE:ET
12.7
8%
1.6
US
Cheniere Energy Inc
NYSE:LNG
11.9
-1%
N/A
CA
TC Energy Corp
TSX:TRP
22.3
16%
1.4
US
MPLX LP
NYSE:MPLX
12.4
7%
1.8
US
ONEOK Inc
NYSE:OKE
15.5
12%
1.3
US
Targa Resources Corp
NYSE:TRGP
19.3
16%
1.2