Dorian LPG Ltd
NYSE:LPG

Watchlist Manager
Dorian LPG Ltd Logo
Dorian LPG Ltd
NYSE:LPG
Watchlist
Price: 22.5 USD 0.31% Market Closed
Market Cap: 963m USD

Relative Value

The Relative Value of one LPG stock under the Base Case scenario is 22.06 USD. Compared to the current market price of 22.5 USD, Dorian LPG Ltd is Overvalued by 2%.

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.

LPG Relative Value
Base Case
22.06 USD
Overvaluation 2%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
25
vs Industry
31
Median 3Y
2.1
Median 5Y
1.6
Industry
1.2
Forward
2.6
vs History
11
vs Industry
35
Median 3Y
5
Median 5Y
4.4
Industry
10.4
Forward
8.4
vs History
42
vs Industry
35
Median 3Y
3.8
Median 5Y
3.2
Industry
4.9
vs History
25
vs Industry
31
Median 3Y
5.8
Median 5Y
4.1
Industry
10.4
vs History
33
vs Industry
46
Median 3Y
0.9
Median 5Y
0.5
Industry
1.2
vs History
53
vs Industry
34
Median 3Y
3.1
Median 5Y
2.8
Industry
1.8
Forward
3.1
vs History
47
vs Industry
51
Median 3Y
3.3
Median 5Y
3.1
Industry
4.5
vs History
39
vs Industry
34
Median 3Y
4.7
Median 5Y
4.4
Industry
5.9
Forward
5.5
vs History
39
vs Industry
33
Median 3Y
6.4
Median 5Y
6.2
Industry
8.4
Forward
8.5
vs History
79
vs Industry
39
Median 3Y
5.2
Median 5Y
4.9
Industry
6.4
vs History
76
vs Industry
36
Median 3Y
6.9
Median 5Y
5.5
Industry
10.8
vs History
38
vs Industry
45
Median 3Y
0.8
Median 5Y
0.6
Industry
0.9

Multiples Across Competitors

LPG Competitors Multiples
Dorian LPG Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Dorian LPG Ltd
NYSE:LPG
963.1m USD 2.3 6 4.6 6.4
CA
Enbridge Inc
TSX:ENB
138.6B CAD 2.6 27.4 15.4 23.6
US
Enterprise Products Partners LP
NYSE:EPD
73.8B USD 1.3 12.6 11.1 14.9
US
Williams Companies Inc
NYSE:WMB
72.2B USD 6.9 32.5 17.5 29.1
US
Energy Transfer LP
NYSE:ET
64B USD 0.8 14.6 8.7 13.4
US
Kinder Morgan Inc
NYSE:KMI
63B USD 4.2 24.3 13.8 21.2
US
ONEOK Inc
NYSE:OKE
57.4B USD 2.6 18.9 14.2 17.3
US
MPLX LP
NYSE:MPLX
55B USD 4.6 12.8 11.1 13.8
US
Cheniere Energy Inc
NYSE:LNG
50.7B USD 3.2 15.6 9.7 11.6
CA
TC Energy Corp
TSX:TRP
71.5B CAD 5.2 15.6 14.7 21.9
US
Targa Resources Corp
NYSE:TRGP
43.1B USD 2.6 33.9 13.8 21
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Dorian LPG Ltd
NYSE:LPG
Average EV/EBITDA: 12.2
4.6
-22%
N/A
CA
Enbridge Inc
TSX:ENB
15.4
14%
1.1
US
Enterprise Products Partners LP
NYSE:EPD
11.1
7%
1.6
US
Williams Companies Inc
NYSE:WMB
17.5
16%
1.1
US
Energy Transfer LP
NYSE:ET
8.7
9%
1
US
Kinder Morgan Inc
NYSE:KMI
13.8
11%
1.3
US
ONEOK Inc
NYSE:OKE
14.2
15%
0.9
US
MPLX LP
NYSE:MPLX
11.1
7%
1.6
US
Cheniere Energy Inc
NYSE:LNG
9.7
0%
N/A
CA
TC Energy Corp
TSX:TRP
14.7
13%
1.1
US
Targa Resources Corp
NYSE:TRGP
13.8
12%
1.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Dorian LPG Ltd
NYSE:LPG
Average EV/EBIT: 17.6
6.4
-31%
N/A
CA
Enbridge Inc
TSX:ENB
23.6
11%
2.1
US
Enterprise Products Partners LP
NYSE:EPD
14.9
7%
2.1
US
Williams Companies Inc
NYSE:WMB
29.1
15%
1.9
US
Energy Transfer LP
NYSE:ET
13.4
9%
1.5
US
Kinder Morgan Inc
NYSE:KMI
21.2
13%
1.6
US
ONEOK Inc
NYSE:OKE
17.3
14%
1.2
US
MPLX LP
NYSE:MPLX
13.8
6%
2.3
US
Cheniere Energy Inc
NYSE:LNG
11.6
0%
N/A
CA
TC Energy Corp
TSX:TRP
21.9
16%
1.4
US
Targa Resources Corp
NYSE:TRGP
21
16%
1.3