Koninklijke Vopak NV banner

Koninklijke Vopak NV
AEX:VPK

Watchlist Manager
Koninklijke Vopak NV Logo
Koninklijke Vopak NV
AEX:VPK
Watchlist
Price: 43.86 EUR -3.18% Market Closed
Market Cap: €5.1B

Relative Value

The Relative Value of one VPK stock under the Base Case scenario is 51.04 EUR. Compared to the current market price of 43.86 EUR, Koninklijke Vopak NV is Undervalued by 14%.

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.

VPK Relative Value
Base Case
51.04 EUR
Undervaluation 14%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

VPK 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
AEX:VPK
5B EUR 3.1 8.9 9.6 15.7
CA
Enbridge Inc
TSX:ENB
153.2B CAD 2.3 21.7 14.9 22.3
US
Williams Companies Inc
NYSE:WMB
88.9B USD 7.4 34 17 26
US
Enterprise Products Partners LP
NYSE:EPD
78.6B USD 1.5 13.7 11.7 16
US
Kinder Morgan Inc
NYSE:KMI
72.5B USD 4.3 23.9 14.4 21.9
US
Energy Transfer LP
NYSE:ET
64.8B USD 0.8 15 8.4 13.5
CA
TC Energy Corp
TSX:TRP
89.1B CAD 5.8 26.2 15.3 21.6
US
MPLX LP
NYSE:MPLX
59.4B USD 4.6 12.4 11.5 14.1
US
ONEOK Inc
NYSE:OKE
54.7B USD 1.7 16.4 11.6 14.5
US
Cheniere Energy Inc
NYSE:LNG
49B USD 2.6 12.2 8.4 9.9
US
Targa Resources Corp
NYSE:TRGP
49.5B USD 2.8 30.7 14.3 21.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NL
Koninklijke Vopak NV
AEX:VPK
Average EV/EBITDA: 12.5
9.6
12%
0.8
CA
Enbridge Inc
TSX:ENB
14.9
11%
1.4
US
Williams Companies Inc
NYSE:WMB
17
15%
1.1
US
Enterprise Products Partners LP
NYSE:EPD
11.7
5%
2.3
US
Kinder Morgan Inc
NYSE:KMI
14.4
10%
1.4
US
Energy Transfer LP
NYSE:ET
8.4
9%
0.9
CA
TC Energy Corp
TSX:TRP
15.3
11%
1.4
US
MPLX LP
NYSE:MPLX
11.5
7%
1.6
US
ONEOK Inc
NYSE:OKE
11.6
13%
0.9
US
Cheniere Energy Inc
NYSE:LNG
8.4
0%
N/A
US
Targa Resources Corp
NYSE:TRGP
14.3
14%
1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NL
Koninklijke Vopak NV
AEX:VPK
Average EV/EBIT: 17.9
15.7
24%
0.7
CA
Enbridge Inc
TSX:ENB
22.3
14%
1.6
US
Williams Companies Inc
NYSE:WMB
26
13%
2
US
Enterprise Products Partners LP
NYSE:EPD
16
5%
3.2
US
Kinder Morgan Inc
NYSE:KMI
21.9
6%
3.6
US
Energy Transfer LP
NYSE:ET
13.5
7%
1.9
CA
TC Energy Corp
TSX:TRP
21.6
13%
1.7
US
MPLX LP
NYSE:MPLX
14.1
6%
2.3
US
ONEOK Inc
NYSE:OKE
14.5
10%
1.4
US
Cheniere Energy Inc
NYSE:LNG
9.9
-1%
N/A
US
Targa Resources Corp
NYSE:TRGP
21.2
15%
1.4