Valuation MPLX LP OTC Markets

Stocks

Market Closed - OTC Markets 12:54:03 2021-03-18 EDT			5-day change	1st Jan Change
33.38 ^USD	+1.14%		-.--%	-

08-11	MPLX Prices $2.25 Billion Debt Offering	MT
08-04	Tranche Update on MPLX LP's Equity Buyback Plan announced on August 5, 2025.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	30,178	32,946	36,765	48,760	54,281	60,771	-	-
Change	-	9.17%	11.59%	32.63%	11.32%	11.96%	-	-
Enterprise Value (EV) ¹	48,736	52,504	56,148	68,189	77,797	86,116	86,597	87,628
Change	-	7.73%	6.94%	21.45%	14.09%	10.69%	0.56%	1.19%
P/E	10.3x	8.76x	9.66x	11.4x	11.1x	14x	12.4x	11.6x
PBR	2.57x	2.67x	2.9x	3.59x	3.79x	4.35x	4.19x	4.23x
PEG	-	0.3x	7.25x	1.1x	0.8x	-1.2x	0.9x	1.72x
Capitalization / Revenue	3.01x	2.84x	3.26x	4.09x	4.18x	4.63x	4.36x	4.1x
EV / Revenue	4.86x	4.52x	4.98x	5.71x	5.99x	6.57x	6.22x	5.91x
EV / EBITDA	8.77x	9.09x	8.96x	10.1x	11.1x	11.8x	11.1x	10.6x
EV / EBIT	12.2x	10.7x	11.5x	12.9x	13.1x	15.4x	14.1x	13.6x
EV / FCF	11.1x	12.5x	13.6x	17.3x	75.3x	28.1x	20.1x	17.7x
FCF Yield	9.03%	8.02%	7.36%	5.78%	1.33%	3.56%	4.98%	5.65%
Dividend per Share ²	3.36	2.96	3.25	3.613	4.066	4.566	5.058	5.575
Rate of return	11.4%	9.01%	8.85%	7.55%	7.62%	7.62%	8.44%	9.3%
EPS ²	2.86	3.75	3.8	4.21	4.82	4.271	4.83	5.156
Distribution rate	117%	78.9%	85.5%	85.8%	84.4%	107%	105%	108%
Net sales ¹	10,027	11,613	11,281	11,933	12,998	13,113	13,930	14,826
EBITDA ¹	5,560	5,775	6,269	6,764	7,017	7,274	7,835	8,277
EBIT ¹	3,992	4,911	4,900	5,288	5,943	5,592	6,132	6,449
Net income ¹	2,936	3,815	3,829	4,290	4,912	4,434	4,963	5,302
Net Debt ¹	18,558	19,558	19,383	19,429	23,516	25,345	25,826	26,857
Reference price ²	29.59	32.84	36.72	47.86	53.37	59.94	59.94	59.94
Nbr of stocks (in thousands)	1,019,864	1,003,243	1,001,217	1,018,812	1,017,065	1,013,858	-	-
Announcement Date	2/2/22	1/31/23	1/30/24	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.	25.12x	3.29x	13.28x	5.41%	113B
WILLIAMS COMPANIES, INC.	29.71x	10.06x	14.38x	2.92%	88.45B
ENTERPRISE PRODUCTS PARTNERS L.P.	12.75x	1.84x	10.57x	5.93%	81.76B
KINDER MORGAN, INC.	20.6x	5.57x	11.35x	3.79%	70.1B
TC ENERGY CORPORATION	22.1x	9.54x	12.87x	3.96%	66.31B
MPLX LP	13.87x	6.51x	11.74x	7.7%	60.12B
ONEOK, INC.	15.69x	2.18x	10.82x	4.7%	57.69B
TARGA RESOURCES CORP.	23.96x	3.97x	13.02x	1.88%	56.92B
CHENIERE ENERGY PARTNERS, L.P.	15.41x	4.11x	11.53x	4.8%	32.23B
Average	19.91x	5.23x	12.17x	4.56%	69.58B
Weighted average by Cap.	20.77x	5.29x	12.33x	4.59%