|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 40.64 USD | +0.40% |
|
+1.35% | +17.80% |
| 06-10 | Morgan Stanley Downgrades Hess Midstream to Underweight From Equal Weight, $38 Price Target | MT |
| 06-10 | Analyst recommendations: Nike, Pfizer, Hewlett Packard, Intel, The Trade Desk… |  |
Company Valuation: Hess Midstream LP
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 930.1 | 1,317 | 2,162 | 3,854 | 4,464 | 5,216 | - | - |
| Change | - | 41.55% | 64.23% | 78.24% | 15.84% | 16.85% | - | - |
| Enterprise Value (EV) 1 | 3,491 | 4,199 | 5,368 | 7,321 | 8,234 | 8,842 | 8,690 | 8,586 |
| Change | - | 20.27% | 27.84% | 36.38% | 12.47% | 7.38% | -1.71% | -1.2% |
| P/E | 15.7x | 14.9x | 15.2x | 14.9x | 12.1x | 14.9x | 14x | 13.4x |
| PBR | 34.3x | 29.3x | 21x | 15.2x | 12.6x | 17.4x | 18.5x | 19.1x |
| PEG | - | 1x | 4.36x | 0.8x | 0.8x | -3.39x | 2.18x | 3.39x |
| Capitalization / Revenue | 0.77x | 1.03x | 1.6x | 2.58x | 2.75x | 3.24x | 3.1x | 3x |
| EV / Revenue | 2.9x | 3.29x | 3.98x | 4.9x | 5.08x | 5.49x | 5.16x | 4.94x |
| EV / EBITDA | 3.84x | 4.27x | 5.25x | 6.44x | 6.65x | 7.16x | 6.76x | 6.48x |
| EV / EBIT | 4.8x | 5.31x | 6.57x | 7.97x | 8.17x | 8.92x | 8.27x | 7.85x |
| EV / FCF | 5.98x | 6.74x | 8.65x | 11.2x | 10.6x | 10.1x | 9.28x | 8.81x |
| FCF Yield | 16.7% | 14.8% | 11.6% | 8.95% | 9.46% | 9.95% | 10.8% | 11.3% |
| Dividend per Share 2 | 1.984 | 2.237 | 2.438 | 2.705 | 2.966 | 3.188 | 3.38 | 3.549 |
| Rate of return | 7.18% | 7.48% | 7.71% | 7.31% | 8.6% | 7.84% | 8.32% | 8.73% |
| EPS 2 | 1.76 | 2.01 | 2.08 | 2.49 | 2.86 | 2.734 | 2.91 | 3.025 |
| Distribution rate | 113% | 111% | 117% | 109% | 104% | 117% | 116% | 117% |
| Net sales 1 | 1,204 | 1,275 | 1,349 | 1,496 | 1,621 | 1,611 | 1,683 | 1,738 |
| EBITDA 1 | 908.5 | 982.9 | 1,022 | 1,136 | 1,238 | 1,235 | 1,286 | 1,324 |
| EBIT 1 | 727.2 | 791.2 | 816.9 | 919 | 1,008 | 991.5 | 1,051 | 1,094 |
| Net income 1 | 46.4 | 83.9 | 118.6 | 223.1 | 352.9 | 368.2 | 396.9 | 419.7 |
| Net Debt 1 | 2,561 | 2,882 | 3,206 | 3,468 | 3,770 | 3,626 | 3,474 | 3,370 |
| Reference price 2 | 27.63 | 29.92 | 31.63 | 37.03 | 34.50 | 40.64 | 40.64 | 40.64 |
| Nbr of stocks (in thousands) | 33,663 | 44,003 | 68,358 | 104,071 | 129,392 | 128,351 | - | - |
| Announcement Date | 1/26/22 | 1/25/23 | 1/31/24 | 1/29/25 | 2/2/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.8x | 5.48x | 7.14x | 7.88% | 5.2B | |
| 27.4x | 4.29x | 13.99x | 4.89% | 123B | |
| 31.93x | 10.19x | 14.94x | 2.8% | 92.03B | |
| 13.52x | 2.13x | 10.93x | 5.81% | 83.94B | |
| 24.51x | 10.29x | 13.94x | 3.56% | 72.8B | |
| 21.92x | 5.73x | 11.79x | 3.64% | 72.91B | |
| 26.48x | 4.03x | 13.87x | 1.75% | 61.3B | |
| 16.38x | 2.4x | 10.99x | 4.62% | 58.75B | |
| 13.35x | 6.46x | 11.45x | 7.87% | 58.36B | |
| 18.38x | 3.93x | 11.74x | 4.83% | 31.91B | |
| Average | 20.87x | 5.49x | 12.08x | 4.76% | 66.03B | |
| Weighted average by Cap. | 22.50x | 5.65x | 12.82x | 4.4% |
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
- Stock Market
- Stocks
- HESM Stock
- Valuation Hess Midstream LP
Select your edition
All financial news and data tailored to specific country editions
