Valuation Hess Midstream LP Boerse Muenchen
Stocks
5HMA
US4281031058
Oil & Gas Transportation Services
|
Real-time
Boerse Muenchen
20:43:00 16/12/2022 +04
|
5-day change | 1st Jan Change | ||
| 26.60 EUR | -2.92% |
|
-3.62% | - |
| 08-03 | Hess Midstream LP, Q2 2026 Earnings Call, Aug 03, 2026 | |
| 08-03 | Hess Midstream LP Provides Earnings Guidance for the Third Quarter of 2026 and Maintains Earnings Guidance for the Full Year 2026 | CI |
Company Valuation: Hess Midstream LP
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 930.1 | 1,317 | 2,162 | 3,854 | 4,464 | 4,966 | - | - |
| Change | - | 41.55% | 64.23% | 78.24% | 15.84% | 11.24% | - | - |
| Enterprise Value (EV) 1 | 3,491 | 4,199 | 5,368 | 7,321 | 8,234 | 8,558 | 8,394 | 8,274 |
| Change | - | 20.27% | 27.84% | 36.38% | 12.47% | 3.93% | -1.92% | -1.43% |
| P/E | 15.7x | 14.9x | 15.2x | 14.9x | 12.1x | 13.7x | 13.1x | 12.6x |
| PBR | 34.3x | 29.3x | 21x | 15.2x | 12.6x | 15.9x | 16.7x | 17x |
| PEG | - | 1x | 4.36x | 0.8x | 0.8x | -13.12x | 2.9x | 2.99x |
| Capitalization / Revenue | 0.77x | 1.03x | 1.6x | 2.58x | 2.75x | 3.08x | 2.97x | 2.87x |
| EV / Revenue | 2.9x | 3.29x | 3.98x | 4.9x | 5.08x | 5.31x | 5.03x | 4.79x |
| EV / EBITDA | 3.84x | 4.27x | 5.25x | 6.44x | 6.65x | 6.86x | 6.5x | 6.26x |
| EV / EBIT | 4.8x | 5.31x | 6.57x | 7.97x | 8.17x | 8.52x | 7.97x | 7.58x |
| EV / FCF | 5.98x | 6.74x | 8.65x | 11.2x | 10.6x | 9.5x | 8.97x | 8.74x |
| FCF Yield | 16.7% | 14.8% | 11.6% | 8.95% | 9.46% | 10.5% | 11.1% | 11.4% |
| Dividend per Share 2 | 1.984 | 2.237 | 2.438 | 2.705 | 2.966 | 3.178 | 3.36 | 3.531 |
| Rate of return | 7.18% | 7.48% | 7.71% | 7.31% | 8.6% | 8.21% | 8.68% | 9.13% |
| EPS 2 | 1.76 | 2.01 | 2.08 | 2.49 | 2.86 | 2.83 | 2.958 | 3.083 |
| Distribution rate | 113% | 111% | 117% | 109% | 104% | 112% | 114% | 115% |
| Net sales 1 | 1,204 | 1,275 | 1,349 | 1,496 | 1,621 | 1,611 | 1,670 | 1,729 |
| EBITDA 1 | 908.5 | 982.9 | 1,022 | 1,136 | 1,238 | 1,248 | 1,292 | 1,323 |
| EBIT 1 | 727.2 | 791.2 | 816.9 | 919 | 1,008 | 1,005 | 1,053 | 1,092 |
| Net income 1 | 46.4 | 83.9 | 118.6 | 223.1 | 352.9 | 380.2 | 400.1 | 428.9 |
| Net Debt 1 | 2,561 | 2,882 | 3,206 | 3,468 | 3,770 | 3,592 | 3,428 | 3,308 |
| Reference price 2 | 27.63 | 29.92 | 31.63 | 37.03 | 34.50 | 38.69 | 38.69 | 38.69 |
| Nbr of stocks (in thousands) | 33,663 | 44,003 | 68,358 | 104,071 | 129,392 | 128,351 | - | - |
| Announcement Date | 26/01/22 | 25/01/23 | 31/01/24 | 29/01/25 | 02/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.5x | 3.21x | 12.86x | 5.87% | 104B | |
| 29.2x | 9.9x | 14.29x | 2.91% | 88.55B | |
| 12.37x | 1.79x | 10.35x | 6.02% | 80.46B | |
| 20.69x | 5.67x | 11.44x | 3.71% | 71.61B | |
| 23.13x | 9.35x | 12.59x | 4.1% | 62.7B | |
| 25.35x | 4.3x | 13.67x | 1.75% | 61.27B | |
| 13.38x | 6.38x | 11.53x | 7.87% | 58.57B | |
| 35.51x | 3.41x | 9.49x | 0.84% | 56.85B | |
| 15.48x | 2.06x | 10.17x | 4.83% | 56.25B | |
| Average | 22.07x | 5.12x | 11.82x | 4.21% | 71.11B | |
| Weighted average by Cap. | 22.15x | 5.14x | 11.98x | 4.31% |
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
- Stock Market
- Stocks
- HESM Stock
- 5HMA Stock
- Valuation Hess Midstream LP
Select your edition
All financial news and data tailored to specific country editions
