C

CBL International Ltd
NASDAQ:BANL

Watchlist Manager
CBL International Ltd
NASDAQ:BANL
Watchlist
Price: 1.1453 USD 3.93% Market Closed
Market Cap: 31.5m USD

Relative Value

The Relative Value of one BANL stock under the Base Case scenario is 3.7018 USD. Compared to the current market price of 1.1453 USD, CBL International Ltd is Undervalued by 69%.

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.

BANL Relative Value
Base Case
3.7018 USD
Undervaluation 69%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
52
vs Industry
92
Median 3Y
0
Median 5Y
0
Industry
1.2
vs History
vs Industry
36
Median 3Y
-49.4
Median 5Y
-49.4
Industry
10
vs History
vs Industry
Median 3Y
-9
Median 5Y
-9
Industry
4.9
vs History
vs Industry
Median 3Y
-7.2
Median 5Y
-7.2
Industry
9.9
vs History
48
vs Industry
44
Median 3Y
1.2
Median 5Y
1.2
Industry
1.2
vs History
52
vs Industry
90
Median 3Y
0
Median 5Y
0
Industry
1.7
vs History
48
vs Industry
75
Median 3Y
1.9
Median 5Y
1.9
Industry
4.5
vs History
16
vs Industry
46
Median 3Y
13.6
Median 5Y
13.6
Industry
5.9
vs History
4
vs Industry
47
Median 3Y
11.6
Median 5Y
11.6
Industry
8.3
vs History
vs Industry
Median 3Y
-6.7
Median 5Y
-6.7
Industry
6.4
vs History
vs Industry
Median 3Y
-5.6
Median 5Y
-5.6
Industry
10.8
vs History
48
vs Industry
37
Median 3Y
1.2
Median 5Y
1.2
Industry
0.9

Multiples Across Competitors

BANL Competitors Multiples
CBL International Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
HK
CBL International Ltd
NASDAQ:BANL
28.6m USD 0 -72.5 25 73
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
CBL International Ltd
NASDAQ:BANL
Average P/E: 20.8
Negative Multiple: -72.5
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
CBL International Ltd
NASDAQ:BANL
Average EV/EBITDA: 14.1
25
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