Company Valuation: Targa Resources Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 11,961 16,639 19,370 38,924 39,605 61,055 - -
Change - 39.1% 16.42% 100.95% 1.75% 54.16% - -
Enterprise Value (EV) 1 18,400 27,956 32,182 52,942 56,871 80,777 81,757 81,184
Change - 51.93% 15.12% 64.51% 7.42% 42.04% 1.21% -0.7%
P/E -746x 18.9x 23.7x 31.1x 21.7x 26.4x 22.8x 19.8x
PBR 5.72x 5.9x 7.06x 15x 12.9x 15.5x 11.9x 9.35x
PEG - -0x -4.18x 0.5x 0.5x 1x 1.4x 1.3x
Capitalization / Revenue 0.71x 0.79x 1.21x 2.38x 2.33x 3.04x 2.66x 2.45x
EV / Revenue 1.09x 1.34x 2x 3.23x 3.34x 4.02x 3.56x 3.26x
EV / EBITDA 8.97x 9.64x 9.12x 12.8x 11.5x 13.8x 12.8x 11.5x
EV / EBIT 21.3x 16.2x 12.3x 19.6x 17.1x 20.7x 18.8x 16.4x
EV / FCF 10.2x 26.7x 82x 378x 106x -5,467x 59.9x 27.5x
FCF Yield 9.77% 3.74% 1.22% 0.26% 0.95% -0.02% 1.67% 3.63%
Dividend per Share 2 0.75 1.4 2 3 4 4.988 5.916 6.918
Rate of return 1.44% 1.9% 2.3% 1.68% 2.17% 1.75% 2.08% 2.43%
EPS 2 -0.07 3.88 3.66 5.74 8.49 10.78 12.48 14.37
Distribution rate -1,071% 36.1% 54.6% 52.3% 47.1% 46.3% 47.4% 48.1%
Net sales 1 16,950 20,930 16,060 16,382 17,028 20,115 22,964 24,895
EBITDA 1 2,052 2,901 3,530 4,142 4,957 5,840 6,384 7,041
EBIT 1 864.8 1,729 2,626 2,695 3,331 3,904 4,350 4,957
Net income 1 -16.1 896.8 835.8 1,279 1,852 2,291 2,575 3,050
Net Debt 1 6,439 11,317 12,812 14,017 17,266 19,722 20,702 20,129
Reference price 2 52.24 73.50 86.87 178.50 184.50 284.45 284.45 284.45
Nbr of stocks (in thousands) 228,972 226,375 222,976 218,063 214,659 214,644 - -
Announcement Date 2/24/22 2/22/23 2/15/24 2/20/25 2/19/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
26.38x4.02x13.83x1.75% 61.06B
27.35x4.28x13.97x4.9% 123B
31.61x10.11x14.83x2.83% 91.1B
13.55x2.14x10.95x5.8% 84.14B
22.25x5.83x11.7x3.66% 72.28B
24.48x10.28x13.93x3.57% 72.75B
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. TRGP Stock
  4. Valuation Targa Resources Corp.