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 82,103 - -
Change - 9.51% 9.06% 18.78% 2.03% 18.38% - -
Enterprise Value (EV) 1 74,635 80,564 85,657 99,033 102,506 115,570 114,719 113,447
Change - 7.94% 6.32% 15.62% 3.51% 12.74% -0.74% -1.11%
P/E 10.5x 9.65x 10.5x 11.7x 12.1x 12.8x 11.8x 11x
PBR 1.89x 1.97x 2.06x 2.36x 2.33x 2.7x 2.55x 2.39x
PEG - 0.5x 13.13x 1.73x -10.85x 1.1x 1.54x 1.35x
Capitalization / Revenue 1.17x 0.9x 1.15x 1.21x 1.32x 1.32x 1.29x 1.18x
EV / Revenue 1.83x 1.38x 1.72x 1.76x 1.95x 1.85x 1.81x 1.63x
EV / EBITDA 8.9x 8.65x 9.19x 10x 10.3x 10.6x 10.1x 9.52x
EV / EBIT 12.2x 11.7x 12.4x 13.5x 14.1x 14.3x 13.5x 12.6x
EV / FCF 11.9x 13.1x 20.1x 37.1x 34.1x 20.4x 18.2x 16.5x
FCF Yield 8.44% 7.64% 4.97% 2.69% 2.93% 4.9% 5.51% 6.06%
Dividend per Share 2 1.815 1.905 2.005 2.1 2.175 2.244 2.348 2.45
Rate of return 8.27% 7.9% 7.61% 6.7% 6.78% 5.9% 6.18% 6.44%
EPS 2 2.1 2.5 2.52 2.69 2.66 2.981 3.209 3.471
Distribution rate 86.4% 76.2% 79.6% 78.1% 81.8% 75.3% 73.2% 70.6%
Net sales 1 40,807 58,186 49,715 56,219 52,596 62,369 63,502 69,422
EBITDA 1 8,381 9,309 9,318 9,899 9,964 10,915 11,369 11,913
EBIT 1 6,104 6,907 6,929 7,338 7,266 8,090 8,514 9,017
Net income 1 4,634 5,487 5,529 5,897 5,810 6,569 6,955 7,477
Net Debt 1 26,716 28,089 28,428 31,058 33,150 33,467 32,616 31,344
Reference price 2 21.96 24.12 26.35 31.36 32.06 38.02 38.02 38.02
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
12.72x1.85x10.57x5.92% 81.89B
25.09x3.29x13.26x5.42% 113B
29.7x9.83x14.41x2.86% 90.15B
20.76x5.66x11.4x3.76% 70.66B
22.12x9.55x12.88x3.95% 66.41B
14.02x6.55x11.83x7.59% 60.77B
15.95x2.17x10.89x4.66% 58.29B
24.15x4.16x13.15x1.86% 57.61B
15.94x4.21x11.81x4.64% 33.34B
22.07x6.54x12.57x4.29% 28.46B
Average 20.25x 5.38x 12.28x 4.49% 66.01B
Weighted average by Cap. 20.92x 5.35x 12.39x 4.54%

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.