|
Market Closed -
OTC Markets
20:54:03 18/03/2021 +04
|
5-day change | 1st Jan Change | ||
| 33.38 USD | +1.14% |
|
-.--% | - |
| 08-21 | MPLX Set for Stronger 2027 Growth as Projects Ramp, RBC Says | MT |
| 08-21 | RBC Raises Price Target on MPLX to $64 From $60, Keeps Outperform Rating | MT |
Company Valuation: MPLX LP
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 30,178 | 32,946 | 36,765 | 48,760 | 54,281 | 59,625 | - | - |
| Change | - | 9.17% | 11.59% | 32.63% | 11.32% | 9.85% | - | - |
| Enterprise Value (EV) 1 | 48,736 | 52,504 | 56,148 | 68,189 | 77,797 | 84,889 | 85,774 | 86,656 |
| Change | - | 7.73% | 6.94% | 21.45% | 14.09% | 9.12% | 1.04% | 1.03% |
| P/E | 10.3x | 8.76x | 9.66x | 11.4x | 11.1x | 13.6x | 12.1x | 11.3x |
| PBR | 2.57x | 2.67x | 2.9x | 3.59x | 3.79x | 4.14x | 4.07x | 4.05x |
| PEG | - | 0.3x | 7.25x | 1.1x | 0.8x | -1.3x | 1x | 1.61x |
| Capitalization / Revenue | 3.01x | 2.84x | 3.26x | 4.09x | 4.18x | 4.54x | 4.23x | 3.98x |
| EV / Revenue | 4.86x | 4.52x | 4.98x | 5.71x | 5.99x | 6.46x | 6.09x | 5.78x |
| EV / EBITDA | 8.77x | 9.09x | 8.96x | 10.1x | 11.1x | 11.7x | 10.9x | 10.4x |
| EV / EBIT | 12.2x | 10.7x | 11.5x | 12.9x | 13.1x | 15.2x | 14x | 13.5x |
| EV / FCF | 11.1x | 12.5x | 13.6x | 17.3x | 75.3x | 28.7x | 20.1x | 17.4x |
| FCF Yield | 9.03% | 8.02% | 7.36% | 5.78% | 1.33% | 3.49% | 4.99% | 5.74% |
| Dividend per Share 2 | 3.36 | 2.96 | 3.25 | 3.613 | 4.066 | 4.55 | 5.133 | 5.557 |
| Rate of return | 11.4% | 9.01% | 8.85% | 7.55% | 7.62% | 7.74% | 8.73% | 9.45% |
| EPS 2 | 2.86 | 3.75 | 3.8 | 4.21 | 4.82 | 4.321 | 4.846 | 5.185 |
| Distribution rate | 117% | 78.9% | 85.5% | 85.8% | 84.4% | 105% | 106% | 107% |
| Net sales 1 | 10,027 | 11,613 | 11,281 | 11,933 | 12,998 | 13,139 | 14,090 | 14,985 |
| EBITDA 1 | 5,560 | 5,775 | 6,269 | 6,764 | 7,017 | 7,278 | 7,841 | 8,293 |
| EBIT 1 | 3,992 | 4,911 | 4,900 | 5,288 | 5,943 | 5,593 | 6,115 | 6,434 |
| Net income 1 | 2,936 | 3,815 | 3,829 | 4,290 | 4,912 | 4,455 | 4,994 | 5,359 |
| Net Debt 1 | 18,558 | 19,558 | 19,383 | 19,429 | 23,516 | 25,264 | 26,149 | 27,031 |
| Reference price 2 | 29.59 | 32.84 | 36.72 | 47.86 | 53.37 | 58.81 | 58.81 | 58.81 |
| Nbr of stocks (in thousands) | 1,019,864 | 1,003,243 | 1,001,217 | 1,018,812 | 1,017,065 | 1,013,858 | - | - |
| Announcement Date | 02/02/22 | 31/01/23 | 30/01/24 | 04/02/25 | 03/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.57x | 3.22x | 13x | 5.76% | 107B | |
| 28.67x | 9.77x | 14.09x | 2.97% | 86.82B | |
| 12.63x | 1.82x | 10.51x | 5.9% | 82.08B | |
| 20.12x | 5.57x | 11.24x | 3.81% | 69.63B | |
| 22.72x | 9.27x | 12.47x | 4.16% | 62.36B | |
| 25.05x | 4.26x | 13.53x | 1.77% | 60.5B | |
| 13.69x | 6.49x | 11.71x | 7.69% | 59.98B | |
| 15.59x | 2.07x | 10.23x | 4.78% | 56.79B | |
| 14.09x | 4.06x | 11.41x | 4.92% | 31.98B | |
| Average | 19.57x | 5.17x | 12.02x | 4.64% | 68.56B | |
| Weighted average by Cap. | 20.32x | 5.19x | 12.16x | 4.67% |
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
- MPLX Stock
- MPLXP Stock
- Valuation MPLX LP
Select your edition
All financial news and data tailored to specific country editions
