E

Exmar NV
XBRU:EXM

Watchlist Manager
Exmar NV
XBRU:EXM
Watchlist
Price: 11.42 EUR -0.35%
Market Cap: 657.2m EUR
Have any thoughts about
Exmar NV?
Write Note
Section:
 

Relative Value

The Relative Value of one EXM stock under the Base Case scenario is 8.3 EUR. Compared to the current market price of 11.42 EUR, Exmar NV is Overvalued by 27%.

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
8.3 EUR
Overvaluation 27%
Relative Value
Price
E
Worst Case
Base Case
Best Case

Valuation Multiples

1.4
P/S
P/S
Price to Sales
1.4
vs History
52
vs Industry
55
Median 3Y
1.3
Median 5Y
1
Industry
1.2
Forward
3.1
More Details
5.7
P/E
P/E
Price to Earnings
5.7
vs History
28
vs Industry
32
Median 3Y
3.9
Median 5Y
1.1
Industry
9.4
Forward
10.5
More Details
15.5
P/OCF
P/OCF
Price to OCF
15.5
vs History
12
vs Industry
12
Median 3Y
8.6
Median 5Y
3
Industry
4.7
More Details
8.7
P/FCFE
P/FCFE
Price to FCFE
8.7
vs History
14
vs Industry
31
Median 3Y
2.3
Median 5Y
-1.5
Industry
9.7
More Details
1.4
P/B
P/B
Price to Book Value
1.4
vs History
14
vs Industry
47
Median 3Y
0.5
Median 5Y
0.3
Industry
1.1
More Details
1.5
EV/S
EV/S
Enterprise Value to Sales
1.5
vs History
77
vs Industry
61
Median 3Y
1.3
Median 5Y
1.8
Industry
1.7
Forward
3.3
More Details
3.4
EV/GP
EV/GP
Enterprise Value to Gross Profit
3.4
vs History
58
vs Industry
61
Median 3Y
2.9
Median 5Y
3.4
Industry
4.3
More Details
7.5
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
7.5
vs History
39
vs Industry
26
Median 3Y
1.1
Median 5Y
4.9
Industry
5.8
Forward
-103.5
More Details
11.6
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
11.6
vs History
41
vs Industry
19
Median 3Y
3.4
Median 5Y
3.4
Industry
8.3
Forward
-30.2
More Details
16.5
EV/OCF
EV/OCF
Enterprise Value to OCF
16.5
vs History
31
vs Industry
18
Median 3Y
3.9
Median 5Y
3.9
Industry
6.3
More Details
19.6
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
19.6
vs History
15
vs Industry
23
Median 3Y
2.7
Median 5Y
-3.7
Industry
10.4
More Details
1.2
EV/IC
EV/IC
Enterprise Value to IC
1.2
vs History
15
vs Industry
45
Median 3Y
0.4
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
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
BE
Exmar NV
XBRU:EXM
659.5m EUR 1.4 5.7 7.5 11.6
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
BE
E
Exmar NV
XBRU:EXM
Average P/E: 17.1
5.7
N/A 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
BE
E
Exmar NV
XBRU:EXM
Average EV/EBITDA: 11.9
7.5
N/A 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
BE
E
Exmar NV
XBRU:EXM
Average EV/EBIT: 17
11.6
N/A 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

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 210,300+ 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

© 2024 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.