Company Valuation: Ferrellgas Partners LP

Data adjusted to current consolidation scope
Fiscal Period: July 2021 2022 2023 2024 2025 2026
Market Cap 1 103.8 57.27 38.47 54.41 68.01 259.5
Change - -44.83% -32.82% 41.41% 25% 281.61%
Enterprise Value (EV) 1 2,066 2,118 2,107 2,130 2,170 2,502
Change - 2.49% -0.51% 1.1% 1.86% 15.29%
P/E -1.13x -3.05x 3.78x -0.98x -0.86x -1.62x
PBR -0.14x -0.07x -0.05x -0.06x -0.07x -0.25x
PEG - 0x -0x 0x -0x 0.1x
Capitalization / Revenue 0.06x 0.03x 0.02x 0.03x 0.04x 0.14x
EV / Revenue 1.18x 1x 1.04x 1.16x 1.12x 1.34x
EV / EBITDA 6.77x 6.45x 6.33x 6.95x 6.86x 8.07x
EV / EBIT 9.4x 8.88x 8.8x 10.2x 9.95x 12.3x
EV / FCF 19.6x 33.1x 22.6x 16.3x 16.6x 62.2x
FCF Yield 5.11% 3.02% 4.42% 6.13% 6.04% 1.61%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -18.89 -3.864 2.094 -11.46 -16.36 -14.07
Distribution rate - - - - - -
Net sales 1 1,754 2,115 2,026 1,837 1,938 1,864
EBITDA 1 305.2 328.4 332.8 306.4 316.5 310.2
EBIT 1 219.9 238.5 239.4 207.9 218.1 203.1
Net income 1 -67.73 146.5 135.5 109.1 -15.41 70.49
Net Debt 1 1,963 2,061 2,069 2,076 2,102 2,242
Reference price 2 21.37 11.79 7.92 11.20 14.00 22.85
Nbr of stocks (in thousands) 4,858 4,858 4,858 4,858 4,858 11,358
Announcement Date 15/10/21 30/09/22 29/09/23 27/09/24 15/10/25 25/09/26
1USD in Million2USD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
109.25x - - -.--% 25.08B
8.55x7.27x8.38x1.11% 22.29B
1192.19x - - -.--% 12.79B
11.41x4.13x46.97x3.96% 11.87B
5.36x - - 5.65% 10.92B
11.17x - - 4.41% 10.48B
8.86x3.15x28.13x3.76% 8.01B
Average 192.40x 4.85x 27.83x 2.7% 14.49B
Weighted average by Cap. 182.97x 5.60x 23.00x 2.07%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. FGPR Stock
  4. FGPR Stock
  5. Valuation Ferrellgas Partners LP