E

Exmar NV
XBRU:EXM

Watchlist Manager
Exmar NV
XBRU:EXM
Watchlist
Price: 11.46 EUR 0.88% Market Closed
Market Cap: 659.5m EUR
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one EXM stock under the Base Case scenario is 7.5 EUR. Compared to the current market price of 11.46 EUR, Exmar NV is Overvalued by 35%.

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.

EXM Relative Value
Base Case
7.5 EUR
Overvaluation 35%
Relative Value
Price
E
Worst Case
Base Case
Best Case

Valuation Multiples

2.1
P/S
P/S
Price to Sales
2.1
vs History
9
vs Industry
41
Median 3Y
1.4
Median 5Y
1.1
Industry
1.2
Forward
4.9
More Details
4.1
P/E
P/E
Price to Earnings
4.1
vs History
23
vs Industry
36
Median 3Y
3.8
Median 5Y
1.1
Industry
9.8
Forward
40
More Details
14.3
P/OCF
P/OCF
Price to OCF
14.3
vs History
0
vs Industry
7
Median 3Y
9.1
Median 5Y
7.3
Industry
4.6
More Details
9.1
P/FCFE
P/FCFE
Price to FCFE
9.1
vs History
0
vs Industry
25
Median 3Y
3.1
Median 5Y
-1
Industry
9.9
More Details
1.2
P/B
P/B
Price to Book Value
1.2
vs History
0
vs Industry
31
Median 3Y
0.5
Median 5Y
0.3
Industry
1.1
More Details
2.1
EV/S
EV/S
Enterprise Value to Sales
2.1
vs History
34
vs Industry
48
Median 3Y
1.4
Median 5Y
1.8
Industry
1.8
Forward
4.9
More Details
4.3
EV/GP
EV/GP
Enterprise Value to Gross Profit
4.3
vs History
28
vs Industry
47
Median 3Y
3.4
Median 5Y
3.4
Industry
4.4
More Details
7.3
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
7.3
vs History
25
vs Industry
22
Median 3Y
1.3
Median 5Y
4.9
Industry
5.9
Forward
-369.5
More Details
10.6
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
10.6
vs History
19
vs Industry
19
Median 3Y
8.3
Median 5Y
6.2
Industry
8.3
Forward
-36.9
More Details
14.3
EV/OCF
EV/OCF
Enterprise Value to OCF
14.3
vs History
0
vs Industry
11
Median 3Y
11.8
Median 5Y
6.4
Industry
6.2
More Details
18.3
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
18.3
vs History
0
vs Industry
14
Median 3Y
3.2
Median 5Y
3.2
Industry
10.6
More Details
1.1
EV/IC
EV/IC
Enterprise Value to IC
1.1
vs History
0
vs Industry
28
Median 3Y
0.5
Median 5Y
0.4
Industry
0.9
More Details

Multiples Across Competitors

EXM Competitors Multiples
Exmar NV Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
BE
Exmar NV
XBRU:EXM
653.7m EUR 2.1 4.1 7.3 10.6
CA
Enbridge Inc
TSX:ENB
139.4B CAD 2.6 27.6 15.5 23.6
US
Williams Companies Inc
NYSE:WMB
72B USD 6.9 32.4 17.5 29.1
US
Enterprise Products Partners LP
NYSE:EPD
67.6B USD 1.2 11.6 10.4 14
US
Energy Transfer LP
NYSE:ET
59.7B USD 0.7 13.6 8.4 12.9
US
Kinder Morgan Inc
NYSE:KMI
59.7B USD 3.8 23.2 13.4 20.8
US
MPLX LP
NYSE:MPLX
53.5B USD 4.5 12.5 10.9 13.5
US
Cheniere Energy Inc
NYSE:LNG
52.2B USD 3.3 16.1 9.9 11.9
CA
TC Energy Corp
TSX:TRP
71.6B CAD 5.2 15.6 14.8 21.9
US
ONEOK Inc
NYSE:OKE
50.3B USD 2.3 16.6 13 15.9
US
Targa Resources Corp
NYSE:TRGP
38.7B USD 2.4 30.5 12.7 19.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
BE
E
Exmar NV
XBRU:EXM
Average EV/EBITDA: 12.2
7.3
N/A N/A
CA
Enbridge Inc
TSX:ENB
15.5
14%
1.1
US
Williams Companies Inc
NYSE:WMB
17.5
17%
1
US
Enterprise Products Partners LP
NYSE:EPD
10.4
7%
1.5
US
Energy Transfer LP
NYSE:ET
8.4
9%
0.9
US
Kinder Morgan Inc
NYSE:KMI
13.4
11%
1.2
US
MPLX LP
NYSE:MPLX
10.9
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
ONEOK Inc
NYSE:OKE
13
15%
0.9
US
Targa Resources Corp
NYSE:TRGP
12.7
13%
1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
BE
E
Exmar NV
XBRU:EXM
Average EV/EBIT: 17.6
10.6
N/A N/A
CA
Enbridge Inc
TSX:ENB
23.6
11%
2.1
US
Williams Companies Inc
NYSE:WMB
29.1
15%
1.9
US
Enterprise Products Partners LP
NYSE:EPD
14
7%
2
US
Energy Transfer LP
NYSE:ET
12.9
9%
1.4
US
Kinder Morgan Inc
NYSE:KMI
20.8
13%
1.6
US
MPLX LP
NYSE:MPLX
13.5
6%
2.3
US
Cheniere Energy Inc
NYSE:LNG
11.9
0%
N/A
CA
TC Energy Corp
TSX:TRP
21.9
16%
1.4
US
ONEOK Inc
NYSE:OKE
15.9
14%
1.1
US
Targa Resources Corp
NYSE:TRGP
19.4
16%
1.2

See Also

Summary
EXM intrinsic value, competitors valuation, and company profile.
DCF Valuation
EXM stock valuation using Discount Cash Flow valuation method.
Relative Valuation
EXM stock valuation using valuation multiples.
Wall Street Estimates
EXM price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
EXM stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 248,900+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.