Fluxys Belgium NV
XBRU:FLUX

Watchlist Manager
Fluxys Belgium NV Logo
Fluxys Belgium NV
XBRU:FLUX
Watchlist
Price: 18 EUR -0.55% Market Closed
Market Cap: 1.3B EUR

Relative Value

The Relative Value of one FLUX stock under the Base Case scenario is 23 EUR. Compared to the current market price of 18 EUR, Fluxys Belgium NV is Undervalued by 22%.

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
23 EUR
Undervaluation 22%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
79
vs Industry
32
Median 3Y
2.1
Median 5Y
2.4
Industry
1.4
Forward
2
vs History
82
vs Industry
14
Median 3Y
18.9
Median 5Y
23.4
Industry
12.2
Forward
14.9
vs History
38
vs Industry
42
Median 3Y
4
Median 5Y
4.5
Industry
5.1
vs History
vs Industry
34
Median 3Y
3.9
Median 5Y
9.5
Industry
11
vs History
79
vs Industry
15
Median 3Y
2.5
Median 5Y
3
Industry
1.3
vs History
49
vs Industry
39
Median 3Y
2.2
Median 5Y
3.5
Industry
2.1
Forward
3.6
vs History
49
vs Industry
54
Median 3Y
3.1
Median 5Y
4.2
Industry
5.2
vs History
49
vs Industry
35
Median 3Y
5.5
Median 5Y
7.3
Industry
6.7
Forward
7.2
vs History
44
vs Industry
20
Median 3Y
11.9
Median 5Y
17.2
Industry
10.2
Forward
16.9
vs History
34
vs Industry
49
Median 3Y
3.6
Median 5Y
5.2
Industry
6.9
vs History
6
vs Industry
38
Median 3Y
5.5
Median 5Y
8.2
Industry
11.1
vs History
69
vs Industry
56
Median 3Y
0.7
Median 5Y
1
Industry
1

Multiples Across Competitors

FLUX Competitors Multiples
Fluxys Belgium 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
Fluxys Belgium NV
XBRU:FLUX
1.3B EUR 2 16.6 7.3 17.7
CA
Enbridge Inc
TSX:ENB
146.8B CAD 2.3 26.2 15 22.8
US
Williams Companies Inc
NYSE:WMB
73B USD 6.3 30.8 15.8 25
US
Enterprise Products Partners LP
NYSE:EPD
68.2B USD 1.3 11.9 10.6 14.4
US
Kinder Morgan Inc
NYSE:KMI
60.3B USD 3.7 22.2 13.3 20.5
US
Energy Transfer LP
NYSE:ET
57.7B USD 0.7 13.4 7.9 12.7
CA
TC Energy Corp
TSX:TRP
79.8B CAD 6.4 23.5 16.1 23.5
US
MPLX LP
NYSE:MPLX
53.7B USD 4.2 11.2 10.7 13.1
US
Cheniere Energy Inc
NYSE:LNG
46.3B USD 2.4 11.6 8.1 9.5
US
ONEOK Inc
NYSE:OKE
43.4B USD 1.4 13 10.1 12.6
US
Targa Resources Corp
NYSE:TRGP
36.3B USD 2.1 22.5 11.5 17
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
BE
Fluxys Belgium NV
XBRU:FLUX
Average EV/EBITDA: 11.5
7.3
2%
3.6
CA
Enbridge Inc
TSX:ENB
15
14%
1.1
US
Williams Companies Inc
NYSE:WMB
15.8
18%
0.9
US
Enterprise Products Partners LP
NYSE:EPD
10.6
6%
1.8
US
Kinder Morgan Inc
NYSE:KMI
13.3
11%
1.2
US
Energy Transfer LP
NYSE:ET
7.9
8%
1
CA
TC Energy Corp
TSX:TRP
16.1
12%
1.3
US
MPLX LP
NYSE:MPLX
10.7
7%
1.5
US
Cheniere Energy Inc
NYSE:LNG
8.1
0%
N/A
US
ONEOK Inc
NYSE:OKE
10.1
14%
0.7
US
Targa Resources Corp
NYSE:TRGP
11.5
12%
1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
BE
Fluxys Belgium NV
XBRU:FLUX
Average EV/EBIT: 17.2
17.7
3%
5.9
CA
Enbridge Inc
TSX:ENB
22.8
14%
1.6
US
Williams Companies Inc
NYSE:WMB
25
22%
1.1
US
Enterprise Products Partners LP
NYSE:EPD
14.4
6%
2.4
US
Kinder Morgan Inc
NYSE:KMI
20.5
10%
2.1
US
Energy Transfer LP
NYSE:ET
12.7
7%
1.8
CA
TC Energy Corp
TSX:TRP
23.5
16%
1.5
US
MPLX LP
NYSE:MPLX
13.1
7%
1.9
US
Cheniere Energy Inc
NYSE:LNG
9.5
-2%
N/A
US
ONEOK Inc
NYSE:OKE
12.6
11%
1.1
US
Targa Resources Corp
NYSE:TRGP
17
14%
1.2