Valuation Hess Midstream LP

Stocks

Market Closed - NYSE Other stock markets 01:30:03 11/07/2026 am IST			5-day change	1st Jan Change
38.63 ^USD	-0.39%		+1.23%	+11.97%

10/06	Morgan Stanley Downgrades Hess Midstream to Underweight From Equal Weight, $38 Price Target	MT
10/06	Analyst recommendations: Nike, Pfizer, Hewlett Packard, Intel, The Trade Desk…

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	4,958	-	-
Change	-	41.55%	64.23%	78.24%	15.84%	11.07%	-	-
Enterprise Value (EV) ¹	3,491	4,199	5,368	7,321	8,234	8,600	8,500	8,338
Change	-	20.27%	27.84%	36.38%	12.47%	4.44%	-1.17%	-1.91%
P/E	15.7x	14.9x	15.2x	14.9x	12.1x	14.7x	13.2x	12.8x
PBR	34.3x	29.3x	21x	15.2x	12.6x	15.9x	16.1x	15.5x
PEG	-	1x	4.36x	0.8x	0.8x	-1.81x	1.2x	4.39x
Capitalization / Revenue	0.77x	1.03x	1.6x	2.58x	2.75x	3.07x	2.94x	2.83x
EV / Revenue	2.9x	3.29x	3.98x	4.9x	5.08x	5.33x	5.05x	4.76x
EV / EBITDA	3.84x	4.27x	5.25x	6.44x	6.65x	6.94x	6.6x	6.27x
EV / EBIT	4.8x	5.31x	6.57x	7.97x	8.17x	8.64x	8.07x	7.58x
EV / FCF	5.98x	6.74x	8.65x	11.2x	10.6x	9.78x	9.07x	8.56x
FCF Yield	16.7%	14.8%	11.6%	8.95%	9.46%	10.2%	11%	11.7%
Dividend per Share ²	1.984	2.237	2.438	2.705	2.966	3.185	3.364	3.533
Rate of return	7.18%	7.48%	7.71%	7.31%	8.6%	8.25%	8.71%	9.15%
EPS ²	1.76	2.01	2.08	2.49	2.86	2.628	2.926	3.011
Distribution rate	113%	111%	117%	109%	104%	121%	115%	117%
Net sales ¹	1,204	1,275	1,349	1,496	1,621	1,614	1,684	1,750
EBITDA ¹	908.5	982.9	1,022	1,136	1,238	1,238	1,288	1,329
EBIT ¹	727.2	791.2	816.9	919	1,008	994.9	1,053	1,100
Net income ¹	46.4	83.9	118.6	223.1	352.9	356.4	481.2	505.6
Net Debt ¹	2,561	2,882	3,206	3,468	3,770	3,642	3,541	3,379
Reference price ²	27.63	29.92	31.63	37.03	34.50	38.63	38.63	38.63
Nbr of stocks (in thousands)	33,663	44,003	68,358	1,04,071	1,29,392	1,28,351	-	-
Announcement Date	26/01/22	25/01/23	31/01/24	29/01/25	02/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
HESS MIDSTREAM LP	14.7x	5.33x	6.94x	8.25%	495.82Cr
ENBRIDGE INC.	26.68x	4.14x	13.78x	5.02%	12TCr
WILLIAMS COMPANIES, INC.	32.12x	10.43x	15.03x	2.81%	9.17TCr
ENTERPRISE PRODUCTS PARTNERS L.P.	12.83x	2.07x	10.56x	6.05%	8.06TCr
KINDER MORGAN, INC.	21.8x	5.76x	11.64x	3.7%	7.15TCr
TC ENERGY CORPORATION	25.25x	10.12x	13.7x	3.68%	7.03TCr
TARGA RESOURCES CORP.	25.53x	3.88x	13.43x	1.8%	5.87TCr
MPLX LP	13.24x	6.39x	11.36x	8.02%	5.78TCr
ONEOK, INC.	15.7x	2.34x	10.75x	4.79%	5.67TCr
CHENIERE ENERGY PARTNERS, L.P.	16.66x	3.78x	11.42x	5.05%	3.06TCr
Average	20.45x	5.42x	11.86x	4.92%	6.42TCr
Weighted average by Cap.	22.17x	5.62x	12.63x	4.52%