Excelerate Energy Inc
NYSE:EE

Watchlist Manager
Excelerate Energy Inc Logo
Excelerate Energy Inc
NYSE:EE
Watchlist
Price: 31.47 USD -0.76% Market Closed
Market Cap: 3.3B USD

Relative Value

The Relative Value of one EE stock under the Base Case scenario is 14.26 USD. Compared to the current market price of 31.47 USD, Excelerate Energy Inc is Overvalued by 55%.

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.

EE Relative Value
Base Case
14.26 USD
Overvaluation 55%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
2
vs Industry
23
Median 3Y
0.4
Median 5Y
0.4
Industry
1.2
Forward
4.1
vs History
10
vs Industry
2
Median 3Y
42
Median 5Y
42
Industry
10
Forward
23.6
vs History
2
vs Industry
10
Median 3Y
2.9
Median 5Y
2.9
Industry
4.9
vs History
0
vs Industry
1
Median 3Y
10
Median 5Y
10
Industry
9.9
vs History
0
vs Industry
4
Median 3Y
1.2
Median 5Y
1.2
Industry
1.2
vs History
2
vs Industry
27
Median 3Y
0.5
Median 5Y
0.5
Industry
1.7
Forward
4.2
vs History
8
vs Industry
25
Median 3Y
3.1
Median 5Y
3.1
Industry
4.5
vs History
2
vs Industry
16
Median 3Y
3.3
Median 5Y
3.3
Industry
5.9
Forward
9.4
vs History
8
vs Industry
15
Median 3Y
6.1
Median 5Y
6.1
Industry
8.3
Forward
13.5
vs History
8
vs Industry
14
Median 3Y
3.4
Median 5Y
3.4
Industry
6.4
vs History
13
vs Industry
12
Median 3Y
6.5
Median 5Y
6.5
Industry
10.8
vs History
2
vs Industry
25
Median 3Y
0.4
Median 5Y
0.4
Industry
0.9

Multiples Across Competitors

EE Competitors Multiples
Excelerate Energy Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Excelerate Energy Inc
NYSE:EE
3.3B USD 3.9 101.4 10.7 15.7
CA
Enbridge Inc
TSX:ENB
138.5B CAD 2.6 27.4 15.4 23.5
US
Enterprise Products Partners LP
NYSE:EPD
73.3B USD 1.3 12.5 11 14.8
US
Williams Companies Inc
NYSE:WMB
73.1B USD 7 32.9 17.7 29.4
US
Energy Transfer LP
NYSE:ET
64.8B USD 0.8 14.7 8.8 13.5
US
Kinder Morgan Inc
NYSE:KMI
63.3B USD 4.2 24.4 13.8 21.2
US
ONEOK Inc
NYSE:OKE
59B USD 2.7 19.5 14.4 17.6
US
MPLX LP
NYSE:MPLX
54.6B USD 4.6 12.8 11 13.7
US
Cheniere Energy Inc
NYSE:LNG
52.1B USD 3.3 16 9.9 11.8
CA
TC Energy Corp
TSX:TRP
71.9B CAD 5.2 15.6 14.8 21.9
US
Targa Resources Corp
NYSE:TRGP
44B USD 2.7 34.7 14 21.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Excelerate Energy Inc
NYSE:EE
Average EV/EBITDA: 12.9
10.7
12%
0.9
CA
Enbridge Inc
TSX:ENB
15.4
14%
1.1
US
Enterprise Products Partners LP
NYSE:EPD
11
7%
1.6
US
Williams Companies Inc
NYSE:WMB
17.7
16%
1.1
US
Energy Transfer LP
NYSE:ET
8.8
9%
1
US
Kinder Morgan Inc
NYSE:KMI
13.8
11%
1.3
US
ONEOK Inc
NYSE:OKE
14.4
15%
1
US
MPLX LP
NYSE:MPLX
11
7%
1.6
US
Cheniere Energy Inc
NYSE:LNG
9.9
0%
N/A
CA
TC Energy Corp
TSX:TRP
14.8
13%
1.1
US
Targa Resources Corp
NYSE:TRGP
14
12%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Excelerate Energy Inc
NYSE:EE
Average EV/EBIT: 18.6
15.7
16%
1
CA
Enbridge Inc
TSX:ENB
23.5
11%
2.1
US
Enterprise Products Partners LP
NYSE:EPD
14.8
7%
2.1
US
Williams Companies Inc
NYSE:WMB
29.4
15%
2
US
Energy Transfer LP
NYSE:ET
13.5
9%
1.5
US
Kinder Morgan Inc
NYSE:KMI
21.2
13%
1.6
US
ONEOK Inc
NYSE:OKE
17.6
14%
1.3
US
MPLX LP
NYSE:MPLX
13.7
6%
2.3
US
Cheniere Energy Inc
NYSE:LNG
11.8
0%
N/A
CA
TC Energy Corp
TSX:TRP
21.9
16%
1.4
US
Targa Resources Corp
NYSE:TRGP
21.4
16%
1.3