Company Valuation: Enterprise Products Partners L.P.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 47,920 52,475 57,229 67,975 69,356 82,190 - -
Change - 9.51% 9.06% 18.78% 2.03% 18.5% - -
Enterprise Value (EV) 1 74,635 80,564 85,657 99,033 102,506 115,210 114,573 113,560
Change - 7.94% 6.32% 15.62% 3.51% 12.39% -0.55% -0.88%
P/E 10.5x 9.65x 10.5x 11.7x 12.1x 12.6x 11.8x 10.8x
PBR 1.89x 1.97x 2.06x 2.36x 2.33x 2.67x 2.5x 2.34x
PEG - 0.5x 13.13x 1.73x -10.85x 1x 1.65x 1.22x
Capitalization / Revenue 1.17x 0.9x 1.15x 1.21x 1.32x 1.31x 1.26x 1.17x
EV / Revenue 1.83x 1.38x 1.72x 1.76x 1.95x 1.83x 1.76x 1.62x
EV / EBITDA 8.9x 8.65x 9.19x 10x 10.3x 10.5x 10x 9.42x
EV / EBIT 12.2x 11.7x 12.4x 13.5x 14.1x 14.1x 13.3x 12.4x
EV / FCF 11.9x 13.1x 20.1x 37.1x 34.1x 20.6x 18.3x 16.1x
FCF Yield 8.44% 7.64% 4.97% 2.69% 2.93% 4.86% 5.47% 6.22%
Dividend per Share 2 1.815 1.905 2.005 2.1 2.175 2.24 2.344 2.447
Rate of return 8.27% 7.9% 7.61% 6.7% 6.78% 5.89% 6.16% 6.43%
EPS 2 2.1 2.5 2.52 2.69 2.66 3.009 3.224 3.51
Distribution rate 86.4% 76.2% 79.6% 78.1% 81.8% 74.5% 72.7% 69.7%
Net sales 1 40,807 58,186 49,715 56,219 52,596 62,796 65,193 70,053
EBITDA 1 8,381 9,309 9,318 9,899 9,964 10,974 11,458 12,056
EBIT 1 6,104 6,907 6,929 7,338 7,266 8,180 8,584 9,125
Net income 1 4,634 5,487 5,529 5,897 5,810 6,584 7,001 7,549
Net Debt 1 26,716 28,089 28,428 31,058 33,150 33,020 32,383 31,370
Reference price 2 21.96 24.12 26.35 31.36 32.06 38.06 38.06 38.06
Nbr of stocks (in thousands) 2,182,130 2,175,570 2,171,879 2,167,575 2,163,321 2,159,477 - -
Announcement Date 2/1/22 2/1/23 2/1/24 2/4/25 2/3/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
12.35x1.8x10.32x6.03% 80.27B
24.37x3.31x13.12x5.71% 108B
29.7x10.01x14.53x2.85% 90.62B
21.96x5.87x11.82x3.52% 75.41B
11.76x1.12x7.21x6.7% 70.28B
26.68x4.47x14.22x1.65% 64.89B
22.93x9.51x12.76x3.97% 65.49B
38.04x3.66x9.97x0.77% 61.91B
13.54x6.41x11.58x7.83% 58.92B
14.54x4.05x11.4x4.97% 31.83B
Average 21.59x 5.02x 11.69x 4.4% 70.75B
Weighted average by Cap. 22.11x 5.05x 11.84x 4.42%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Enterprise Products Partners L.P.

Historical PBR trend

Valuation ratios - PBR - Enterprise Products Partners L.P.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Enterprise Products Partners L.P.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Enterprise Products Partners L.P.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Enterprise Products Partners L.P.
  1. Stock Market
  2. Stocks
  3. EPD Stock
  4. Valuation Enterprise Products Partners L.P.