Valuation Enterprise Products Partners L.P. London S.E.

Stocks

Market Closed - London S.E. 09:48:10 2022-12-14 EST			5-day change	1st Jan Change
24.02 ^USD	-0.12%		-34.37%	-24.90%

09-22	Enterprise Products Partners Seen Supported by Export Demand, Permian Growth, RBC Says	MT
09-22	Capital One Initiates Enterprise Products Partners at Equalweight With $42 Price Target	MT

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	78,130	-	-
Change	-	9.51%	9.06%	18.78%	2.03%	12.65%	-	-
Enterprise Value (EV) ¹	74,635	80,564	85,657	99,033	102,506	111,222	110,640	109,538
Change	-	7.94%	6.32%	15.62%	3.51%	8.5%	-0.52%	-1%
P/E	10.5x	9.65x	10.5x	11.7x	12.1x	12x	11.3x	10.3x
PBR	1.89x	1.97x	2.06x	2.36x	2.33x	2.53x	2.38x	2.22x
PEG	-	0.5x	13.13x	1.73x	-10.85x	0.9x	1.66x	1.16x
Capitalization / Revenue	1.17x	0.9x	1.15x	1.21x	1.32x	1.23x	1.2x	1.12x
EV / Revenue	1.83x	1.38x	1.72x	1.76x	1.95x	1.75x	1.7x	1.56x
EV / EBITDA	8.9x	8.65x	9.19x	10x	10.3x	10.1x	9.67x	9.12x
EV / EBIT	12.2x	11.7x	12.4x	13.5x	14.1x	13.6x	12.9x	12.1x
EV / FCF	11.9x	13.1x	20.1x	37.1x	34.1x	20.1x	17.8x	15.6x
FCF Yield	8.44%	7.64%	4.97%	2.69%	2.93%	4.98%	5.62%	6.42%
Dividend per Share ²	1.815	1.905	2.005	2.1	2.175	2.243	2.344	2.447
Rate of return	8.27%	7.9%	7.61%	6.7%	6.78%	6.2%	6.48%	6.76%
EPS ²	2.1	2.5	2.52	2.69	2.66	3.009	3.213	3.498
Distribution rate	86.4%	76.2%	79.6%	78.1%	81.8%	74.6%	73%	70%
Net sales ¹	40,807	58,186	49,715	56,219	52,596	63,419	65,192	70,067
EBITDA ¹	8,381	9,309	9,318	9,899	9,964	10,961	11,438	12,016
EBIT ¹	6,104	6,907	6,929	7,338	7,266	8,153	8,569	9,083
Net income ¹	4,634	5,487	5,529	5,897	5,810	6,589	6,995	7,504
Net Debt ¹	26,716	28,089	28,428	31,058	33,150	33,092	32,510	31,408
Reference price ²	21.96	24.12	26.35	31.36	32.06	36.18	36.18	36.18
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ENBRIDGE INC.	23.26x	3.18x	12.76x	5.93%	102B
WILLIAMS COMPANIES, INC.	28.48x	9.72x	14.03x	2.99%	86.28B
ENTERPRISE PRODUCTS PARTNERS L.P.	12.03x	1.75x	10.15x	6.2%	78.13B
ENERGY TRANSFER LP	11.94x	1.12x	7.25x	6.69%	70.48B
KINDER MORGAN, INC.	19.99x	5.55x	11.19x	3.84%	69.19B
TC ENERGY CORPORATION	22.79x	9.27x	12.48x	4.16%	61.63B
TARGA RESOURCES CORP.	25.01x	4.25x	13.51x	1.77%	60.41B
MPLX LP	13.06x	6.28x	11.33x	8.07%	57.16B
CHENIERE ENERGY, INC.	34.82x	3.37x	9.36x	0.86%	55.75B
Average	21.26x	4.94x	11.34x	4.5%	71.28B
Weighted average by Cap.	21.21x	4.89x	11.46x	4.61%