C

China LNG Group Ltd
HKEX:931

Watchlist Manager
China LNG Group Ltd
HKEX:931
Watchlist
Price: 0.295 HKD -1.67% Market Closed
Market Cap: 2B HKD

Relative Value

The Relative Value of one China LNG Group Ltd stock under the Base Case scenario is 0.085 HKD. Compared to the current market price of 0.295 HKD, China LNG Group Ltd is Overvalued by 71%.

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.

Relative Value
Base Case
0.085 HKD
Overvaluation 71%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
52
vs Industry
14
Median 3Y
5.5
Median 5Y
4
Industry
1.2
vs History
vs Industry
Median 3Y
-12.1
Median 5Y
-12.7
Industry
10
vs History
vs Industry
1
Median 3Y
-24.4
Median 5Y
19
Industry
4.9
vs History
36
vs Industry
1
Median 3Y
53.3
Median 5Y
-6.6
Industry
9.9
vs History
84
vs Industry
0
Median 3Y
20.8
Median 5Y
22
Industry
1.2
vs History
55
vs Industry
15
Median 3Y
6.9
Median 5Y
4.7
Industry
1.7
vs History
50
vs Industry
Median 3Y
-68.2
Median 5Y
26
Industry
4.5
vs History
vs Industry
Median 3Y
-24.9
Median 5Y
-14.6
Industry
5.9
vs History
vs Industry
Median 3Y
-17.4
Median 5Y
-15.8
Industry
8.3
vs History
vs Industry
2
Median 3Y
-29.9
Median 5Y
22
Industry
6.4
vs History
vs Industry
3
Median 3Y
-19.3
Median 5Y
-19.3
Industry
10.8
vs History
69
vs Industry
13
Median 3Y
2
Median 5Y
2
Industry
0.9

Multiples Across Competitors

Competitors Multiples
China LNG Group Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
HK
China LNG Group Ltd
HKEX:931
2B HKD 3.4 -13.6 -68.9 -68.9
CA
Enbridge Inc
TSX:ENB
137.1B CAD 2.6 27.1 15.3 23.4
US
Enterprise Products Partners LP
NYSE:EPD
73.3B USD 1.3 12.6 11 14.8
US
Williams Companies Inc
NYSE:WMB
72.7B USD 6.9 32.7 17.6 29.3
US
Energy Transfer LP
NYSE:ET
63.7B USD 0.8 14.5 8.7 13.3
US
Kinder Morgan Inc
NYSE:KMI
62.1B USD 4.1 23.9 13.6 20.9
US
ONEOK Inc
NYSE:OKE
57.9B USD 2.7 19.1 14.2 17.4
US
MPLX LP
NYSE:MPLX
54.6B USD 4.6 12.8 11 13.7
US
Cheniere Energy Inc
NYSE:LNG
50.8B USD 3.2 15.6 9.7 11.6
CA
TC Energy Corp
TSX:TRP
72.2B CAD 5.2 15.7 14.8 22
US
Targa Resources Corp
NYSE:TRGP
43B USD 2.6 33.9 13.7 21
P/E Multiple
Earnings Growth PEG
HK
C
China LNG Group Ltd
HKEX:931
Average P/E: 20.8
Negative Multiple: -13.6
N/A N/A
CA
Enbridge Inc
TSX:ENB
27.1
15%
1.8
US
Enterprise Products Partners LP
NYSE:EPD
12.6
6%
2.1
US
Williams Companies Inc
NYSE:WMB
32.7
12%
2.7
US
Energy Transfer LP
NYSE:ET
14.5
15%
1
US
Kinder Morgan Inc
NYSE:KMI
23.9
8%
3
US
ONEOK Inc
NYSE:OKE
19.1
15%
1.3
US
MPLX LP
NYSE:MPLX
12.8
7%
1.8
US
Cheniere Energy Inc
NYSE:LNG
15.6
-9%
N/A
CA
TC Energy Corp
TSX:TRP
15.7
-2%
N/A
US
Targa Resources Corp
NYSE:TRGP
33.9
21%
1.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
HK
C
China LNG Group Ltd
HKEX:931
Average EV/EBITDA: 13
Negative Multiple: -68.9
N/A N/A
CA
Enbridge Inc
TSX:ENB
15.3
14%
1.1
US
Enterprise Products Partners LP
NYSE:EPD
11
7%
1.6
US
Williams Companies Inc
NYSE:WMB
17.6
16%
1.1
US
Energy Transfer LP
NYSE:ET
8.7
9%
1
US
Kinder Morgan Inc
NYSE:KMI
13.6
11%
1.2
US
ONEOK Inc
NYSE:OKE
14.2
15%
0.9
US
MPLX LP
NYSE:MPLX
11
7%
1.6
US
Cheniere Energy Inc
NYSE:LNG
9.7
0%
N/A
CA
TC Energy Corp
TSX:TRP
14.8
13%
1.1
US
Targa Resources Corp
NYSE:TRGP
13.7
12%
1.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
HK
C
China LNG Group Ltd
HKEX:931
Average EV/EBIT: 18.8
Negative Multiple: -68.9
N/A N/A
CA
Enbridge Inc
TSX:ENB
23.4
11%
2.1
US
Enterprise Products Partners LP
NYSE:EPD
14.8
7%
2.1
US
Williams Companies Inc
NYSE:WMB
29.3
15%
2
US
Energy Transfer LP
NYSE:ET
13.3
9%
1.5
US
Kinder Morgan Inc
NYSE:KMI
20.9
13%
1.6
US
ONEOK Inc
NYSE:OKE
17.4
14%
1.2
US
MPLX LP
NYSE:MPLX
13.7
6%
2.3
US
Cheniere Energy Inc
NYSE:LNG
11.6
0%
N/A
CA
TC Energy Corp
TSX:TRP
22
16%
1.4
US
Targa Resources Corp
NYSE:TRGP
21
16%
1.3