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 84,522 - -
Change - 9.51% 9.06% 18.78% 2.03% 21.87% - -
Enterprise Value (EV) 1 74,635 80,564 85,657 99,033 102,506 117,887 117,052 115,760
Change - 7.94% 6.32% 15.62% 3.51% 15.01% -0.71% -1.1%
P/E 10.5x 9.65x 10.5x 11.7x 12.1x 13.1x 12.1x 11.2x
PBR 1.89x 1.97x 2.06x 2.36x 2.33x 2.74x 2.58x 2.41x
PEG - 0.5x 13.13x 1.73x -10.85x 1x 1.61x 1.29x
Capitalization / Revenue 1.17x 0.9x 1.15x 1.21x 1.32x 1.35x 1.31x 1.19x
EV / Revenue 1.83x 1.38x 1.72x 1.76x 1.95x 1.88x 1.81x 1.63x
EV / EBITDA 8.9x 8.65x 9.19x 10x 10.3x 10.8x 10.3x 9.68x
EV / EBIT 12.2x 11.7x 12.4x 13.5x 14.1x 14.6x 13.7x 12.8x
EV / FCF 11.9x 13.1x 20.1x 37.1x 34.1x 20.8x 18.3x 16.8x
FCF Yield 8.44% 7.64% 4.97% 2.69% 2.93% 4.8% 5.46% 5.94%
Dividend per Share 2 1.815 1.905 2.005 2.1 2.175 2.243 2.348 2.45
Rate of return 8.27% 7.9% 7.61% 6.7% 6.78% 5.73% 6% 6.26%
EPS 2 2.1 2.5 2.52 2.69 2.66 2.999 3.224 3.504
Distribution rate 86.4% 76.2% 79.6% 78.1% 81.8% 74.8% 72.8% 69.9%
Net sales 1 40,807 58,186 49,715 56,219 52,596 62,713 64,694 70,885
EBITDA 1 8,381 9,309 9,318 9,899 9,964 10,957 11,402 11,962
EBIT 1 6,104 6,907 6,929 7,338 7,266 8,080 8,554 9,053
Net income 1 4,634 5,487 5,529 5,897 5,810 6,587 6,995 7,520
Net Debt 1 26,716 28,089 28,428 31,058 33,150 33,365 32,530 31,238
Reference price 2 21.96 24.12 26.35 31.36 32.06 39.14 39.14 39.14
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 01/02/22 01/02/23 01/02/24 04/02/25 03/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
13.05x1.88x10.76x5.73% 84.52B
24.18x3.24x13.05x5.58% 110B
29.97x10.14x14.5x2.83% 91.02B
20.95x5.67x11.46x3.72% 71.3B
21.74x9.46x12.73x4.02% 65.4B
26.18x4.39x13.92x1.7% 63.05B
13.87x6.5x11.74x7.67% 60.14B
16.3x2.18x11.01x4.54% 59.82B
14.62x4.17x11.71x4.68% 33.18B
21.78x6.45x12.5x4.33% 28.24B
Average 20.26x 5.41x 12.34x 4.48% 66.65B
Weighted average by Cap. 20.95x 5.37x 12.45x 4.5%

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.