| Aktualna cena: | 27.78 |
|---|---|
| Wartość godziwa DCF: | - |
| Monte Carlo (mediana scenariuszy): | - |
| Wycena zdyskontowanych dywidend: | - |
| Wycena porównawcza (wskaźnikowa): | 25.4 |
Kliknij poniżej aby rozwinąć i zobaczyć szczegóły
| Kalkulacja wyceny (mln) | |
|---|---|
| Wartość firmy (EV) | - |
| Dług netto | - |
| Gotówka | - |
| Udziały mniejszościowe | - |
| Ilość akcji | - |
| Wartość godziwa firmy | - |
| Wartość godziwa akcji | - |
| Kalkulacja WACC - koszt kapitału | |
|---|---|
| Stopa wolna od ryzyka | - |
| Premia rynkowa | - |
| Beta | - |
| Udział kapitału własnego | - |
| Udział długu | - |
| Koszt kapitału własnego | - |
| Koszt długu | - |
| WACC | - |
| EV/EBITDA TTM | P/E TTM | P/B TTM | |
|---|---|---|---|
| Mediana dla branży | 11.2 | 16.8 | 2.2 |
| Kinder Morgan, Inc. | 11.9 | 22.3 | 2.0 |
| Mediana / Kinder Morgan, Inc. | 0.9 | 0.8 | 1.1 |
| Nazwa firmy | Symbol | Kapitalizacja (mln $) | EV/EBITDA | P/E | P/B | Giełda |
|---|---|---|---|---|---|---|
| TORM plc | TRMD-A.CO | 2,120 | 4.7 | 6.4 | 1.0 | Copenhagen |
| Pembina Pipeline Corporation | PPL-PA.TO | 27,545 | 12.2 | 16.8 | 1.8 | Toronto Stock Exchange |
| Cheniere Energy, Inc. | LNG | 46,346 | 8.0 | 11.4 | 6.8 | New York Stock Exchange |
| Navigator Holdings Ltd. | NVGS | 1,222 | 6.8 | 13.9 | 1.0 | New York Stock Exchange |
| NGL Energy Partners LP | NGL-PC | 3,051 | 2.6 | 10.0 | 10.1 | New York Stock Exchange |
| Martin Midstream Partners L.P. | MMLP | 102 | 6.4 | -4.9 | -1.2 | NASDAQ Global Select |
| Shanxi Guoxin Energy Corporation Limited | 600617.SS | 851 | 12.3 | -20.7 | 1.6 | Shanghai |
| Tidewater Midstream and Infrastructure Ltd. | TWM.TO | 1,493 | 28.6 | -35.6 | 8.6 | Toronto Stock Exchange |
| EnLink Midstream, LLC | ENLC | 6,454 | 18.6 | 124.3 | 3.6 | New York Stock Exchange |
| Delek Logistics Partners, LP | DKL | 2,450 | 5.5 | 69.5 | 140.4 | New York Stock Exchange |
| Golar LNG Limited | GLNG | 3,912 | 67.1 | -497.6 | 2.0 | NASDAQ Global Select |
| ONEOK, Inc. | OKE | 47,135 | 10.0 | 13.7 | 2.1 | New York Stock Exchange |
| Kinder Morgan, Inc. | KMI | 60,379 | 11.9 | 22.3 | 2.0 | New York Stock Exchange |
| Global Partners LP | GLP | 1,485 | 8.7 | 13.7 | 2.2 | New York Stock Exchange |
| Plains All American Pipeline, L.P. | PAA | 12,459 | 2.4 | 10.8 | 0.9 | NASDAQ Global Select |
| Hess Midstream LP | HESM | 7,174 | 9.0 | 14.1 | 6.5 | New York Stock Exchange |
| Enbridge Inc. | ENB | 104,089 | 12.9 | 22.3 | 2.3 | New York Stock Exchange |
| Enbridge Inc | ENB-PT.TO | 103,231 | 12.9 | 22.3 | 2.3 | Toronto Stock Exchange |
| Enterprise Products Partners L.P. | EPD | 69,593 | 7.6 | 12.4 | 2.5 | New York Stock Exchange |
| FLEX LNG Ltd. | FLNG | 1,403 | 9.9 | 13.9 | 1.8 | New York Stock Exchange |
| Kinder Morgan, Inc. | 2KD.DE | 60,309 | 11.9 | 22.3 | 2.0 | Frankfurt Stock Exchange |
| Pembina Pipeline Corporation | PBA | 22,540 | 12.2 | 16.8 | 1.8 | New York Stock Exchange |
| Enbridge Inc. | ENB.TO | 103,937 | 12.9 | 22.3 | 2.3 | Toronto Stock Exchange |
| Teekay Tankers Ltd. | TNK | 1,969 | 3.0 | 6.2 | 1.0 | New York Stock Exchange |
| DT Midstream, Inc. | DTM | 12,198 | 16.0 | 30.6 | 2.6 | New York Stock Exchange |
| Pembina Pipeline Corporation | PPL-PC.TO | 27,685 | 12.2 | 16.8 | 1.8 | Toronto Stock Exchange |
| FLEX LNG Ltd. | FLNG.OL | 1,361 | 9.9 | 13.9 | 1.8 | Oslo Stock Exchange |
| China Merchants Energy Shipping Co., Ltd. | 601872.SS | 10,094 | 11.2 | 15.0 | 1.8 | Shanghai |
| Kinetik Holdings Inc. | KNTK | 2,184 | 8.5 | 35.1 | -0.5 | NASDAQ Global Market |
| TC Energy Corporation | TRP | 55,812 | 12.5 | 18.1 | 2.9 | New York Stock Exchange |
| GasLog Partners LP | GLOP-PC | 441 | 2.8 | 18.6 | 1.1 | New York Stock Exchange |
| Koninklijke Vopak N.V. | VPK.AS | 5,205 | 11.2 | 9.5 | 1.5 | Amsterdam |
| The Williams Companies, Inc. | WMB.DE | 75,088 | 14.7 | 31.4 | 5.9 | Frankfurt Stock Exchange |
| Exmar NV | EXM.BR | 673 | 6.7 | 4.4 | 1.0 | Brussels |
| Gibson Energy Inc. | GEI.TO | 3,111 | 13.6 | 26.2 | 4.9 | Toronto Stock Exchange |
| Sinopec Kantons Holdings Limited | 0934.HK | 1,342 | 46.0 | 13.3 | 0.6 | HKSE |
| International Seaways, Inc. | INSW | 2,587 | 7.2 | 12.0 | 1.4 | New York Stock Exchange |
| Global Partners LP | GLP-PB | 872 | 8.7 | 13.7 | 2.2 | New York Stock Exchange |
| Enterprise Products Partners L.P. | 0S23.L | 69,366 | 7.6 | 12.4 | 2.5 | London Stock Exchange |
| The Williams Companies, Inc. | WMB | 75,166 | 14.7 | 31.4 | 5.9 | New York Stock Exchange |
| GasLog Partners LP | GLOP-PB | 447 | 2.8 | 18.6 | 1.1 | New York Stock Exchange |
| Friedrich Vorwerk Group SE | VH2.DE | 1,916 | 14.2 | 29.5 | 7.1 | Frankfurt Stock Exchange |
| Enbridge Inc | ENB-PA.TO | 103,464 | 12.9 | 22.3 | 2.3 | Toronto Stock Exchange |
| Brooge Energy Limited | BROG | 233 | 11.0 | 51.6 | 3.7 | NASDAQ Capital Market |
| Frontline Ltd. | FRO.OL | 5,252 | 10.8 | 22.0 | 2.2 | Oslo Stock Exchange |
| NGL Energy Partners LP | NGL-PB | 2,992 | 2.6 | 10.0 | 10.1 | New York Stock Exchange |
| Zhuhai Winbase International Chemical Tank Terminal Co.,Ltd | 002492.SZ | 434 | 33.3 | 46.1 | 1.9 | Shenzhen |
| Keyera Corp. | KEY.TO | 7,437 | 11.6 | 19.5 | 3.7 | Toronto Stock Exchange |
| Seapeak LLC | SEAL-PB | 2,564 | 52.4 | -13.8 | 1.2 | New York Stock Exchange |
| TC Energy Corporation | TRP.TO | 55,702 | 12.5 | 18.1 | 2.9 | Toronto Stock Exchange |
| Genesis Energy, L.P. | GEL | 1,944 | 10.2 | -3.7 | 7.5 | New York Stock Exchange |
| Fluxys Belgium SA | FLUX.BR | 1,435 | 8.0 | 16.3 | 2.3 | Brussels |
| Plains GP Holdings, L.P. | PAGP | 3,734 | -0.6 | 70.2 | 1.0 | NASDAQ Global Select |
| Cheniere Energy Partners, L.P. | CQP | 26,439 | 7.1 | 11.4 | -75.8 | American Stock Exchange |
| Western Midstream Partners, LP | WES | 14,949 | 6.7 | 11.4 | 4.5 | New York Stock Exchange |
| Targa Resources Corp. | TRGP | 37,728 | 12.1 | 24.9 | 14.7 | New York Stock Exchange |
| Nanjing Tanker Corporation | 601975.SS | 2,105 | 5.7 | 11.8 | 1.3 | Shanghai |
| Pembina Pipeline Corporation | PPL.TO | 22,515 | 12.2 | 16.8 | 1.8 | Toronto Stock Exchange |
| Tsakos Energy Navigation Limited | TEN | 744 | 5.8 | 4.4 | 0.3 | New York Stock Exchange |
| Topaz Energy Corp. | TPZ.TO | 3,173 | 15.1 | 69.1 | 3.5 | Toronto Stock Exchange |
| MPLX LP | MPLX | 55,862 | 11.5 | 11.5 | 3.9 | New York Stock Exchange |
| Anhui Province Natural Gas DevelopmentCo.,Ltd. | 603689.SS | 560 | 10.6 | 12.1 | 1.2 | Shanghai |
| Frontline Ltd. | FRO | 5,254 | 10.8 | 22.0 | 2.2 | New York Stock Exchange |
| Scorpio Tankers Inc. | STNG | 2,929 | 7.0 | 9.4 | 0.9 | New York Stock Exchange |
| Transportadora de Gas del Norte S.A. | TGNO4.BA | 292 | 1.4 | 13.3 | 2.3 | Buenos Aires |
| Viper Energy Partners LP | VNOM | 12,980 | 14.2 | 12.4 | 1.3 | NASDAQ Global Select |
| Prima Marine Public Company Limited | PRM.BK | 450 | 4.7 | 6.6 | 1.2 | Thailand |
| Prima Marine Public Company Limited | PRM-R.BK | 453 | 4.7 | 6.6 | 1.2 | Thailand |
| Dynagas LNG Partners LP | DLNG | 136 | 3.4 | 2.2 | 0.3 | New York Stock Exchange |
| GasLog Partners LP | GLOP-PA | 438 | 2.8 | 18.6 | 1.1 | New York Stock Exchange |
| Dynagas LNG Partners LP | DLNG-PB | 83 | 3.4 | 2.2 | 0.3 | New York Stock Exchange |
| Teekay Corporation | TK | 818 | 0.6 | 1.8 | 0.2 | New York Stock Exchange |
| NGL Energy Partners LP | NGL | 1,191 | 2.6 | 10.0 | 10.1 | New York Stock Exchange |
| DHT Holdings, Inc. | DHT | 2,078 | 8.4 | 1.5 | 1.9 | New York Stock Exchange |
| Antero Midstream Corporation | AM | 8,671 | 12.1 | 18.2 | 4.2 | New York Stock Exchange |
| Energy Transfer LP | ET | 57,369 | 8.0 | 13.5 | 1.3 | New York Stock Exchange |
| Jiangxi Jovo Energy Co., Ltd | 605090.SS | 2,969 | 10.8 | 14.9 | 2.2 | Shanghai |
| Nippon Concept Corporation | 9386.T | 273 | 9.8 | 28.4 | 2.2 | Tokyo |
| TORM plc | TRMD | 2,090 | 4.7 | 6.4 | 1.0 | NASDAQ Global Select |
| Pembina Pipeline Corporation | PPL-PQ.TO | 25,877 | 12.2 | 16.8 | 1.8 | Toronto Stock Exchange |
| Seapeak LLC | SEAL-PA | 2,557 | 52.4 | -13.8 | 1.2 | New York Stock Exchange |
| Shaanxi Provincial Natural Gas Co.,Ltd | 002267.SZ | 1,257 | 7.0 | 12.4 | 1.3 | Shenzhen |
| Energy Transfer LP | ET-PI | 39,263 | 8.0 | 13.5 | 1.3 | New York Stock Exchange |
| Enbridge Inc. | ENB-PFA.TO | 35,800 | 12.9 | 22.3 | 2.3 | Toronto Stock Exchange |
| Dynagas LNG Partners LP | DLNG-PA | 129 | 3.4 | 2.2 | 0.3 | New York Stock Exchange |
| South Bow Corporation | SOBO | 5,637 | 10.0 | 17.9 | 3.0 | New York Stock Exchange |
| Enbridge Inc | ENB-PN.TO | 102,168 | 12.9 | 22.3 | 2.3 | Toronto Stock Exchange |
| Dorian LPG Ltd. | LPG | 1,063 | 9.7 | 21.6 | 1.0 | New York Stock Exchange |
| South Bow Corporation | SOBO.TO | 5,628 | 10.2 | 17.8 | 2.2 | Toronto Stock Exchange |