|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 40.64 USD | +0.73% |
|
+3.75% | +17.91% |
| 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… |  |
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 | 5,178 | - | - |
| Change | - | 41.55% | 64.23% | 78.24% | 15.84% | 15.99% | - | - |
| Enterprise Value (EV) 1 | 3,491 | 4,199 | 5,368 | 7,321 | 8,234 | 8,818 | 8,661 | 8,547 |
| Change | - | 20.27% | 27.84% | 36.38% | 12.47% | 7.09% | -1.79% | -1.32% |
| P/E | 15.7x | 14.9x | 15.2x | 14.9x | 12.1x | 14.8x | 13.9x | 13.3x |
| PBR | 34.3x | 29.3x | 21x | 15.2x | 12.6x | 16.6x | 16.8x | 16.2x |
| PEG | - | 1x | 4.36x | 0.8x | 0.8x | -3.37x | 2.16x | 3.37x |
| Capitalization / Revenue | 0.77x | 1.03x | 1.6x | 2.58x | 2.75x | 3.21x | 3.07x | 2.96x |
| EV / Revenue | 2.9x | 3.29x | 3.98x | 4.9x | 5.08x | 5.46x | 5.14x | 4.88x |
| EV / EBITDA | 3.84x | 4.27x | 5.25x | 6.44x | 6.65x | 7.13x | 6.73x | 6.43x |
| EV / EBIT | 4.8x | 5.31x | 6.57x | 7.97x | 8.17x | 8.86x | 8.21x | 7.76x |
| EV / FCF | 5.98x | 6.74x | 8.65x | 11.2x | 10.6x | 10x | 9.25x | 8.77x |
| FCF Yield | 16.7% | 14.8% | 11.6% | 8.95% | 9.46% | 9.98% | 10.8% | 11.4% |
| Dividend per Share 2 | 1.984 | 2.237 | 2.438 | 2.705 | 2.966 | 3.188 | 3.38 | 3.549 |
| Rate of return | 7.18% | 7.48% | 7.71% | 7.31% | 8.6% | 7.9% | 8.38% | 8.8% |
| EPS 2 | 1.76 | 2.01 | 2.08 | 2.49 | 2.86 | 2.734 | 2.91 | 3.025 |
| Distribution rate | 113% | 111% | 117% | 109% | 104% | 117% | 116% | 117% |
| Net sales 1 | 1,204 | 1,275 | 1,349 | 1,496 | 1,621 | 1,614 | 1,686 | 1,752 |
| EBITDA 1 | 908.5 | 982.9 | 1,022 | 1,136 | 1,238 | 1,237 | 1,287 | 1,329 |
| EBIT 1 | 727.2 | 791.2 | 816.9 | 919 | 1,008 | 995.4 | 1,054 | 1,102 |
| Net income 1 | 46.4 | 83.9 | 118.6 | 223.1 | 352.9 | 368.2 | 396.9 | 419.7 |
| Net Debt 1 | 2,561 | 2,882 | 3,206 | 3,468 | 3,770 | 3,641 | 3,483 | 3,369 |
| Reference price 2 | 27.63 | 29.92 | 31.63 | 37.03 | 34.50 | 40.34 | 40.34 | 40.34 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.75x | 5.46x | 7.13x | 7.9% | 517.77Cr | |
| 27.39x | 4.23x | 14.01x | 4.89% | 12TCr | |
| 31.15x | 9.98x | 14.63x | 2.87% | 8.97TCr | |
| 13.23x | 2.11x | 10.77x | 5.91% | 8.26TCr | |
| 25.45x | 10.23x | 13.85x | 3.59% | 7.27TCr | |
| 21.97x | 5.8x | 11.64x | 3.68% | 7.19TCr | |
| 26.24x | 3.98x | 13.78x | 1.76% | 6.07TCr | |
| 16.37x | 2.4x | 11.02x | 4.6% | 5.89TCr | |
| 13.27x | 6.4x | 11.38x | 7.93% | 5.79TCr | |
| 16.73x | 3.75x | 11.31x | 5.12% | 3.02TCr | |
| Average | 20.66x | 5.43x | 11.95x | 4.83% | 6.54TCr | |
| Weighted average by Cap. | 22.36x | 5.58x | 12.70x | 4.45% |
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
- Valuation Hess Midstream LP
Select your edition
All financial news and data tailored to specific country editions
