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 84,139 - -
Change - 9.51% 9.06% 18.78% 2.03% 21.31% - -
Enterprise Value (EV) 1 74,635 80,564 85,657 99,033 102,506 117,148 116,427 115,263
Change - 7.94% 6.32% 15.62% 3.51% 14.28% -0.61% -1%
P/E 10.5x 9.65x 10.5x 11.7x 12.1x 13.5x 12.2x 11.3x
PBR 1.89x 1.97x 2.06x 2.36x 2.33x 2.76x 2.61x 2.45x
PEG - 0.5x 13.13x 1.73x -10.85x 1.7x 1.1x 1.53x
Capitalization / Revenue 1.17x 0.9x 1.15x 1.21x 1.32x 1.53x 1.46x 1.39x
EV / Revenue 1.83x 1.38x 1.72x 1.76x 1.95x 2.14x 2.02x 1.9x
EV / EBITDA 8.9x 8.65x 9.19x 10x 10.3x 10.9x 10.3x 9.73x
EV / EBIT 12.2x 11.7x 12.4x 13.5x 14.1x 14.9x 13.7x 12.9x
EV / FCF 11.9x 13.1x 20.1x 37.1x 34.1x 19.7x 17.1x 15.9x
FCF Yield 8.44% 7.64% 4.97% 2.69% 2.93% 5.08% 5.84% 6.3%
Dividend per Share 2 1.815 1.905 2.005 2.1 2.175 2.256 2.365 2.473
Rate of return 8.27% 7.9% 7.61% 6.7% 6.78% 5.8% 6.08% 6.36%
EPS 2 2.1 2.5 2.52 2.69 2.66 2.871 3.195 3.43
Distribution rate 86.4% 76.2% 79.6% 78.1% 81.8% 78.6% 74% 72.1%
Net sales 1 40,807 58,186 49,715 56,219 52,596 54,832 57,559 60,640
EBITDA 1 8,381 9,309 9,318 9,899 9,964 10,702 11,312 11,845
EBIT 1 6,104 6,907 6,929 7,338 7,266 7,869 8,474 8,918
Net income 1 4,634 5,487 5,529 5,897 5,810 6,269 6,911 7,362
Net Debt 1 26,716 28,089 28,428 31,058 33,150 33,009 32,288 31,124
Reference price 2 21.96 24.12 26.35 31.36 32.06 38.89 38.89 38.89
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
13.55x2.14x10.95x5.8% 84.14B
27.35x4.28x13.97x4.9% 123B
31.61x10.11x14.83x2.83% 91.1B
22.25x5.83x11.7x3.66% 72.28B
24.48x10.28x13.93x3.57% 72.75B
26.38x4.02x13.83x1.75% 61.06B
16.12x2.37x10.88x4.69% 57.82B
13.14x6.38x11.33x8% 57.44B
18x3.87x11.57x4.93% 31.25B
23.77x6.62x12.97x4.08% 29.57B
Average 21.66x 5.59x 12.60x 4.42% 68.03B
Weighted average by Cap. 22.54x 5.68x 12.81x 4.39%

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.