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 79,512 - -
Change - 9.51% 9.06% 18.78% 2.03% 14.64% - -
Enterprise Value (EV) 1 74,635 80,564 85,657 99,033 102,506 112,532 111,965 110,882
Change - 7.94% 6.32% 15.62% 3.51% 9.78% -0.5% -0.97%
P/E 10.5x 9.65x 10.5x 11.7x 12.1x 12.2x 11.4x 10.5x
PBR 1.89x 1.97x 2.06x 2.36x 2.33x 2.58x 2.42x 2.26x
PEG - 0.5x 13.13x 1.73x -10.85x 0.9x 1.65x 1.19x
Capitalization / Revenue 1.17x 0.9x 1.15x 1.21x 1.32x 1.27x 1.22x 1.14x
EV / Revenue 1.83x 1.38x 1.72x 1.76x 1.95x 1.79x 1.72x 1.58x
EV / EBITDA 8.9x 8.65x 9.19x 10x 10.3x 10.3x 9.78x 9.22x
EV / EBIT 12.2x 11.7x 12.4x 13.5x 14.1x 13.8x 13x 12.2x
EV / FCF 11.9x 13.1x 20.1x 37.1x 34.1x 20.2x 18x 15.7x
FCF Yield 8.44% 7.64% 4.97% 2.69% 2.93% 4.94% 5.57% 6.36%
Dividend per Share 2 1.815 1.905 2.005 2.1 2.175 2.24 2.344 2.447
Rate of return 8.27% 7.9% 7.61% 6.7% 6.78% 6.08% 6.37% 6.65%
EPS 2 2.1 2.5 2.52 2.69 2.66 3.01 3.218 3.503
Distribution rate 86.4% 76.2% 79.6% 78.1% 81.8% 74.4% 72.8% 69.9%
Net sales 1 40,807 58,186 49,715 56,219 52,596 62,796 65,193 70,053
EBITDA 1 8,381 9,309 9,318 9,899 9,964 10,972 11,447 12,031
EBIT 1 6,104 6,907 6,929 7,338 7,266 8,180 8,584 9,125
Net income 1 4,634 5,487 5,529 5,897 5,810 6,584 7,001 7,549
Net Debt 1 26,716 28,089 28,428 31,058 33,150 33,020 32,453 31,370
Reference price 2 21.96 24.12 26.35 31.36 32.06 36.82 36.82 36.82
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.($)
12.23x1.79x10.26x6.08% 79.51B
24.38x3.29x13.11x5.71% 107B
28.57x9.73x14.13x2.96% 87.19B
22x5.92x11.92x3.49% 76.16B
11.67x1.12x7.19x6.76% 69.76B
23.55x9.43x12.66x4.02% 64.18B
26.07x4.39x13.96x1.69% 63.24B
37.07x3.57x9.75x0.8% 59.78B
13.54x6.41x11.59x7.82% 58.97B
14x3.94x11.06x5.11% 30.77B
Average 21.31x 4.96x 11.56x 4.44% 69.68B
Weighted average by Cap. 21.78x 4.98x 11.72x 4.48%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Enterprise Products Partners L.P.

Historical PBR trend

Valuation ratios - PBR - Enterprise Products Partners L.P.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Enterprise Products Partners L.P.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Enterprise Products Partners L.P.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Enterprise Products Partners L.P.
  1. Stock Market
  2. Stocks
  3. EPD Stock
  4. Valuation Enterprise Products Partners L.P.