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 84,587 - -
Change - 9.51% 9.06% 18.78% 2.03% 21.96% - -
Enterprise Value (EV) 1 74,635 80,564 85,657 99,033 102,506 117,765 117,187 116,042
Change - 7.94% 6.32% 15.62% 3.51% 14.89% -0.49% -0.98%
P/E 10.5x 9.65x 10.5x 11.7x 12.1x 13.1x 12.2x 11.2x
PBR 1.89x 1.97x 2.06x 2.36x 2.33x 2.74x 2.58x 2.41x
PEG - 0.5x 13.13x 1.73x -10.85x 1x 1.7x 1.28x
Capitalization / Revenue 1.17x 0.9x 1.15x 1.21x 1.32x 1.35x 1.31x 1.19x
EV / Revenue 1.83x 1.38x 1.72x 1.76x 1.95x 1.88x 1.81x 1.64x
EV / EBITDA 8.9x 8.65x 9.19x 10x 10.3x 10.7x 10.3x 9.68x
EV / EBIT 12.2x 11.7x 12.4x 13.5x 14.1x 14.5x 13.7x 12.8x
EV / FCF 11.9x 13.1x 20.1x 37.1x 34.1x 20.8x 18.3x 16.9x
FCF Yield 8.44% 7.64% 4.97% 2.69% 2.93% 4.81% 5.46% 5.92%
Dividend per Share 2 1.815 1.905 2.005 2.1 2.175 2.243 2.342 2.445
Rate of return 8.27% 7.9% 7.61% 6.7% 6.78% 5.73% 5.98% 6.24%
EPS 2 2.1 2.5 2.52 2.69 2.66 3.001 3.217 3.498
Distribution rate 86.4% 76.2% 79.6% 78.1% 81.8% 74.7% 72.8% 69.9%
Net sales 1 40,807 58,186 49,715 56,219 52,596 62,713 64,694 70,885
EBITDA 1 8,381 9,309 9,318 9,899 9,964 10,963 11,432 11,987
EBIT 1 6,104 6,907 6,929 7,338 7,266 8,126 8,570 9,082
Net income 1 4,634 5,487 5,529 5,897 5,810 6,578 7,009 7,505
Net Debt 1 26,716 28,089 28,428 31,058 33,150 33,179 32,600 31,456
Reference price 2 21.96 24.12 26.35 31.36 32.06 39.17 39.17 39.17
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.($)
13.05x1.88x10.74x5.73% 84.59B
24.15x3.24x13.05x5.58% 110B
29.83x10.12x14.45x2.85% 90.58B
20.68x5.62x11.35x3.77% 70.37B
21.61x9.43x12.69x4.05% 65.5B
26.14x4.38x13.91x1.7% 62.94B
16.52x2.16x10.84x4.5% 60.36B
13.76x6.5x11.73x7.66% 60.16B
14.59x4.16x11.73x4.74% 33.11B
21.66x6.42x12.45x4.36% 28.29B
Average 20.20x 5.39x 12.30x 4.49% 66.63B
Weighted average by Cap. 20.87x 5.35x 12.40x 4.52%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

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