Fluxys Belgium NV
XBRU:FLUX

Watchlist Manager
Fluxys Belgium NV Logo
Fluxys Belgium NV
XBRU:FLUX
Watchlist
Price: 20 EUR 2.56% Market Closed
Market Cap: 1.4B EUR

Relative Value

The Relative Value of one FLUX stock under the Base Case scenario is 21 EUR. Compared to the current market price of 20 EUR, Fluxys Belgium NV is Undervalued by 5%.

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 EUR
Undervaluation 5%
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
2.3
vs History
84
vs Industry
14
Median 3Y
22.6
Median 5Y
24.3
Industry
9.3
Forward
16.5
vs History
68
vs Industry
42
Median 3Y
2.7
Median 5Y
4.3
Industry
4.6
vs History
58
vs Industry
34
Median 3Y
4.3
Median 5Y
6.5
Industry
9.5
vs History
77
vs Industry
15
Median 3Y
3
Median 5Y
3
Industry
1.1
vs History
65
vs Industry
39
Median 3Y
2.2
Median 5Y
4.2
Industry
1.7
Forward
2.2
vs History
80
vs Industry
54
Median 3Y
3.1
Median 5Y
5.1
Industry
4.3
vs History
84
vs Industry
35
Median 3Y
5.8
Median 5Y
7.9
Industry
5.7
Forward
4.1
vs History
80
vs Industry
20
Median 3Y
12
Median 5Y
17.5
Industry
8
Forward
9.3
vs History
74
vs Industry
49
Median 3Y
2.8
Median 5Y
5.3
Industry
6.1
vs History
69
vs Industry
38
Median 3Y
3.7
Median 5Y
8.3
Industry
10.2
vs History
84
vs Industry
56
Median 3Y
0.9
Median 5Y
1.1
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
1.4B EUR 2.4 16.7 4.6 11.6
CA
Enbridge Inc
TSX:ENB
134.8B CAD 2.5 26.7 15.2 23.2
US
Williams Companies Inc
NYSE:WMB
71B USD 6.8 32 17.3 28.8
US
Enterprise Products Partners LP
NYSE:EPD
65.9B USD 1.2 11.3 10.2 13.7
US
Kinder Morgan Inc
NYSE:KMI
59.7B USD 4 23 13.3 20.4
US
Energy Transfer LP
NYSE:ET
57.7B USD 0.7 13.1 8.3 12.7
US
MPLX LP
NYSE:MPLX
51.1B USD 4.3 11.9 10.5 13.1
US
Cheniere Energy Inc
NYSE:LNG
51B USD 3.2 15.7 9.7 11.7
CA
TC Energy Corp
TSX:TRP
70.5B CAD 5.1 15.3 14.6 21.7
US
ONEOK Inc
NYSE:OKE
49.4B USD 2.3 16.3 12.9 15.8
US
Targa Resources Corp
NYSE:TRGP
37.5B USD 2.3 29.5 12.4 19
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
BE
Fluxys Belgium NV
XBRU:FLUX
Average EV/EBITDA: 11.7
4.6
4%
1.1
CA
Enbridge Inc
TSX:ENB
15.2
14%
1.1
US
Williams Companies Inc
NYSE:WMB
17.3
17%
1
US
Enterprise Products Partners LP
NYSE:EPD
10.2
7%
1.5
US
Kinder Morgan Inc
NYSE:KMI
13.3
11%
1.2
US
Energy Transfer LP
NYSE:ET
8.3
9%
0.9
US
MPLX LP
NYSE:MPLX
10.5
7%
1.5
US
Cheniere Energy Inc
NYSE:LNG
9.7
0%
N/A
CA
TC Energy Corp
TSX:TRP
14.6
13%
1.1
US
ONEOK Inc
NYSE:OKE
12.9
15%
0.9
US
Targa Resources Corp
NYSE:TRGP
12.4
13%
1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
BE
Fluxys Belgium NV
XBRU:FLUX
Average EV/EBIT: 17.4
11.6
5%
2.3
CA
Enbridge Inc
TSX:ENB
23.2
11%
2.1
US
Williams Companies Inc
NYSE:WMB
28.8
15%
1.9
US
Enterprise Products Partners LP
NYSE:EPD
13.7
7%
2
US
Kinder Morgan Inc
NYSE:KMI
20.4
13%
1.6
US
Energy Transfer LP
NYSE:ET
12.7
9%
1.4
US
MPLX LP
NYSE:MPLX
13.1
6%
2.2
US
Cheniere Energy Inc
NYSE:LNG
11.7
0%
N/A
CA
TC Energy Corp
TSX:TRP
21.7
16%
1.4
US
ONEOK Inc
NYSE:OKE
15.8
14%
1.1
US
Targa Resources Corp
NYSE:TRGP
19
16%
1.2