Fluxys Belgium NV
XBRU:FLUX

Watchlist Manager
Fluxys Belgium NV Logo
Fluxys Belgium NV
XBRU:FLUX
Watchlist
Price: 19.1 EUR -1.29% Market Closed
Market Cap: 1.3B EUR

Relative Value

The Relative Value of one FLUX stock under the Base Case scenario is 21.24 EUR. Compared to the current market price of 19.1 EUR, Fluxys Belgium NV is Undervalued by 10%.

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.

FLUX Relative Value
Base Case
21.24 EUR
Undervaluation 10%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
65
vs Industry
32
Median 3Y
2.2
Median 5Y
3.2
Industry
1.2
Forward
2.2
vs History
84
vs Industry
14
Median 3Y
22.7
Median 5Y
24.4
Industry
10
Forward
16.1
vs History
69
vs Industry
42
Median 3Y
2.7
Median 5Y
4.4
Industry
4.9
vs History
57
vs Industry
34
Median 3Y
4.3
Median 5Y
6.5
Industry
9.9
vs History
79
vs Industry
15
Median 3Y
3
Median 5Y
3
Industry
1.2
vs History
69
vs Industry
39
Median 3Y
2.2
Median 5Y
4.4
Industry
1.7
Forward
2.1
vs History
80
vs Industry
54
Median 3Y
3.1
Median 5Y
5.2
Industry
4.5
vs History
84
vs Industry
35
Median 3Y
5.8
Median 5Y
8.1
Industry
5.9
Forward
4
vs History
80
vs Industry
20
Median 3Y
12
Median 5Y
18
Industry
8.3
Forward
9.1
vs History
74
vs Industry
49
Median 3Y
2.9
Median 5Y
5.4
Industry
6.4
vs History
71
vs Industry
38
Median 3Y
3.7
Median 5Y
8.6
Industry
10.8
vs History
84
vs Industry
56
Median 3Y
0.9
Median 5Y
1.2
Industry
0.9

Multiples Across Competitors

FLUX Competitors Multiples
Fluxys Belgium NV Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
BE
Fluxys Belgium NV
XBRU:FLUX
1.3B EUR 2.3 16 4.5 11.4
CA
Enbridge Inc
TSX:ENB
138.2B CAD 2.6 27.3 15.4 23.5
US
Williams Companies Inc
NYSE:WMB
74.2B USD 7.1 33.4 17.9 29.8
US
Enterprise Products Partners LP
NYSE:EPD
72.6B USD 1.3 12.4 10.9 14.7
US
Energy Transfer LP
NYSE:ET
64.6B USD 0.8 14.7 8.7 13.5
US
Kinder Morgan Inc
NYSE:KMI
64B USD 4.2 24.7 13.9 21.4
US
ONEOK Inc
NYSE:OKE
59.7B USD 2.8 19.7 14.5 17.8
US
MPLX LP
NYSE:MPLX
54.3B USD 4.5 12.7 11 13.7
US
Cheniere Energy Inc
NYSE:LNG
52B USD 3.3 16 9.8 11.8
CA
TC Energy Corp
TSX:TRP
72.5B CAD 5.3 15.8 14.9 22
US
Targa Resources Corp
NYSE:TRGP
44.8B USD 2.7 35.3 14.2 21.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
BE
Fluxys Belgium NV
XBRU:FLUX
Average EV/EBITDA: 12.3
4.5
4%
1.1
CA
Enbridge Inc
TSX:ENB
15.4
14%
1.1
US
Williams Companies Inc
NYSE:WMB
17.9
16%
1.1
US
Enterprise Products Partners LP
NYSE:EPD
10.9
7%
1.6
US
Energy Transfer LP
NYSE:ET
8.7
9%
1
US
Kinder Morgan Inc
NYSE:KMI
13.9
11%
1.3
US
ONEOK Inc
NYSE:OKE
14.5
15%
1
US
MPLX LP
NYSE:MPLX
11
7%
1.6
US
Cheniere Energy Inc
NYSE:LNG
9.8
0%
N/A
CA
TC Energy Corp
TSX:TRP
14.9
13%
1.1
US
Targa Resources Corp
NYSE:TRGP
14.2
12%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
BE
Fluxys Belgium NV
XBRU:FLUX
Average EV/EBIT: 18.3
11.4
5%
2.3
CA
Enbridge Inc
TSX:ENB
23.5
11%
2.1
US
Williams Companies Inc
NYSE:WMB
29.8
15%
2
US
Enterprise Products Partners LP
NYSE:EPD
14.7
7%
2.1
US
Energy Transfer LP
NYSE:ET
13.5
9%
1.5
US
Kinder Morgan Inc
NYSE:KMI
21.4
13%
1.6
US
ONEOK Inc
NYSE:OKE
17.8
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
22
16%
1.4
US
Targa Resources Corp
NYSE:TRGP
21.7
16%
1.4