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 81,630 - -
Change - 9.51% 9.06% 18.78% 2.03% 17.7% - -
Enterprise Value (EV) 1 74,635 80,564 85,657 99,033 102,506 114,571 113,760 112,386
Change - 7.94% 6.32% 15.62% 3.51% 11.77% -0.71% -1.21%
P/E 10.5x 9.65x 10.5x 11.7x 12.1x 12.9x 11.6x 10.8x
PBR 1.89x 1.97x 2.06x 2.36x 2.33x 2.64x 2.47x 2.29x
PEG - 0.5x 13.13x 1.73x -10.85x 1.43x 1x 1.43x
Capitalization / Revenue 1.17x 0.9x 1.15x 1.21x 1.32x 1.49x 1.42x 1.34x
EV / Revenue 1.83x 1.38x 1.72x 1.76x 1.95x 2.09x 1.97x 1.85x
EV / EBITDA 8.9x 8.65x 9.19x 10x 10.3x 10.7x 10x 9.47x
EV / EBIT 12.2x 11.7x 12.4x 13.5x 14.1x 14.5x 13.3x 12.5x
EV / FCF 11.9x 13.1x 20.1x 37.1x 34.1x 19.2x 16.7x 15.5x
FCF Yield 8.44% 7.64% 4.97% 2.69% 2.93% 5.2% 5.98% 6.47%
Dividend per Share 2 1.815 1.905 2.005 2.1 2.175 2.256 2.366 2.475
Rate of return 8.27% 7.9% 7.61% 6.7% 6.78% 6.01% 6.31% 6.6%
EPS 2 2.1 2.5 2.52 2.69 2.66 2.899 3.222 3.465
Distribution rate 86.4% 76.2% 79.6% 78.1% 81.8% 77.8% 73.4% 71.4%
Net sales 1 40,807 58,186 49,715 56,219 52,596 54,909 57,688 60,803
EBITDA 1 8,381 9,309 9,318 9,899 9,964 10,753 11,354 11,862
EBIT 1 6,104 6,907 6,929 7,338 7,266 7,912 8,536 8,982
Net income 1 4,634 5,487 5,529 5,897 5,810 6,314 6,974 7,445
Net Debt 1 26,716 28,089 28,428 31,058 33,150 32,942 32,130 30,757
Reference price 2 21.96 24.12 26.35 31.36 32.06 37.52 37.52 37.52
Nbr of stocks (in thousands) 2,182,130 2,175,570 2,171,879 2,167,575 2,163,321 2,163,518 - -
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
13.01x2.09x10.65x5.98% 81.63B
27.15x4.18x13.93x4.94% 122B
32.39x10.42x15.04x2.77% 92.92B
22.09x5.82x11.74x3.66% 72.4B
25.53x10.19x13.79x3.64% 71.49B
26.13x3.97x13.74x1.75% 60.44B
16.05x2.37x10.9x4.69% 57.91B
13.14x6.35x11.3x8.08% 57.34B
17.01x3.83x11.57x4.95% 31.21B
23.17x6.5x12.76x4.16% 29.08B
Average 21.57x 5.57x 12.54x 4.46% 67.67B
Weighted average by Cap. 22.58x 5.69x 12.78x 4.42%

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.