Dorian LPG Ltd
NYSE:LPG

Watchlist Manager
Dorian LPG Ltd Logo
Dorian LPG Ltd
NYSE:LPG
Watchlist
Price: 22.97 USD -0.86% Market Closed
Market Cap: 983.1m USD
Have any thoughts about
Dorian LPG Ltd?
Write Note

Relative Value

The Relative Value of one LPG stock under the Base Case scenario is 26.19 USD. Compared to the current market price of 22.97 USD, Dorian LPG Ltd is Undervalued by 12%.

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
26.19 USD
Undervaluation 12%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
31
vs Industry
29
Median 3Y
2.4
Median 5Y
1.7
Industry
1.2
Forward
2.5
vs History
50
vs Industry
37
Median 3Y
5.4
Median 5Y
5
Industry
9.4
Forward
6.9
vs History
50
vs Industry
32
Median 3Y
4.3
Median 5Y
3.7
Industry
4.7
vs History
39
vs Industry
31
Median 3Y
5.7
Median 5Y
4.8
Industry
9.7
vs History
28
vs Industry
29
Median 3Y
1
Median 5Y
0.6
Industry
1.1
vs History
60
vs Industry
32
Median 3Y
3.4
Median 5Y
3.2
Industry
1.7
Forward
2.9
vs History
60
vs Industry
47
Median 3Y
3.6
Median 5Y
3.4
Industry
4.3
vs History
79
vs Industry
34
Median 3Y
5.1
Median 5Y
4.7
Industry
5.8
Forward
4.9
vs History
88
vs Industry
36
Median 3Y
6.8
Median 5Y
6.7
Industry
8.3
Forward
7.2
vs History
84
vs Industry
36
Median 3Y
5.9
Median 5Y
5.3
Industry
6.3
vs History
88
vs Industry
35
Median 3Y
7.7
Median 5Y
6.1
Industry
10.4
vs History
30
vs Industry
33
Median 3Y
0.9
Median 5Y
0.7
Industry
0.9

Multiples Across Competitors

LPG Competitors Multiples
Dorian LPG Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Dorian LPG Ltd
NYSE:LPG
983.2m USD 2 4.1 3.4 4.3
CA
Enbridge Inc
TSX:ENB
129.4B CAD 2.7 20.6 15.3 23.6
US
Enterprise Products Partners LP
NYSE:EPD
67.2B USD 1.2 11.6 10.4 13.9
US
Williams Companies Inc
NYSE:WMB
65.2B USD 6.2 22.7 15.3 24.5
US
Energy Transfer LP
NYSE:ET
64.5B USD 0.8 14.1 8.9 13.6
US
Kinder Morgan Inc
NYSE:KMI
59.7B USD 3.9 23.6 13.5 20.8
US
ONEOK Inc
NYSE:OKE
58.5B USD 2.9 20.9 15.1 18.6
US
MPLX LP
NYSE:MPLX
48.2B USD 4.1 11.2 9.9 12.3
CA
TC Energy Corp
TSX:TRP
68.3B CAD 4.1 13.4 13.4 18.9
US
Cheniere Energy Inc
NYSE:LNG
47.1B USD 2.9 12.9 8.4 9.9
US
Targa Resources Corp
NYSE:TRGP
38.6B USD 2.4 31.3 13 19.8
P/E Multiple
Earnings Growth P/E to Growth
US
Dorian LPG Ltd
NYSE:LPG
Average P/E: 16.9
4.1
-61%
N/A
CA
Enbridge Inc
TSX:ENB
20.6
20%
1
US
Enterprise Products Partners LP
NYSE:EPD
11.6
20%
0.6
US
Williams Companies Inc
NYSE:WMB
22.7
-9%
N/A
US
Energy Transfer LP
NYSE:ET
14.1
70%
0.2
US
Kinder Morgan Inc
NYSE:KMI
23.6
30%
0.8
US
ONEOK Inc
NYSE:OKE
20.9
46%
0.5
US
MPLX LP
NYSE:MPLX
11.2
24%
0.5
CA
TC Energy Corp
TSX:TRP
13.4
51%
0.3
US
Cheniere Energy Inc
NYSE:LNG
12.9
-71%
N/A
US
Targa Resources Corp
NYSE:TRGP
31.3
142%
0.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Dorian LPG Ltd
NYSE:LPG
Average EV/EBITDA: 11.5
3.4
-47%
N/A
CA
Enbridge Inc
TSX:ENB
15.3
51%
0.3
US
Enterprise Products Partners LP
NYSE:EPD
10.4
24%
0.4
US
Williams Companies Inc
NYSE:WMB
15.3
28%
0.5
US
Energy Transfer LP
NYSE:ET
8.9
37%
0.2
US
Kinder Morgan Inc
NYSE:KMI
13.5
33%
0.4
US
ONEOK Inc
NYSE:OKE
15.1
80%
0.2
US
MPLX LP
NYSE:MPLX
9.9
20%
0.5
CA
TC Energy Corp
TSX:TRP
13.4
22%
0.6
US
Cheniere Energy Inc
NYSE:LNG
8.4
-56%
N/A
US
Targa Resources Corp
NYSE:TRGP
13
30%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Dorian LPG Ltd
NYSE:LPG
Average EV/EBIT: 16.4
4.3
-58%
N/A
CA
Enbridge Inc
TSX:ENB
23.6
55%
0.4
US
Enterprise Products Partners LP
NYSE:EPD
13.9
27%
0.5
US
Williams Companies Inc
NYSE:WMB
24.5
28%
0.9
US
Energy Transfer LP
NYSE:ET
13.6
42%
0.3
US
Kinder Morgan Inc
NYSE:KMI
20.8
26%
0.8
US
ONEOK Inc
NYSE:OKE
18.6
49%
0.4
US
MPLX LP
NYSE:MPLX
12.3
19%
0.6
CA
TC Energy Corp
TSX:TRP
18.9
25%
0.8
US
Cheniere Energy Inc
NYSE:LNG
9.9
-62%
N/A
US
Targa Resources Corp
NYSE:TRGP
19.8
-8%
N/A

See Also

Discover More
Back to Top