Valuation MPLX LP OTC Markets

Stocks

Delayed OTC Markets Other stock markets 10:24:03 18/03/2021 pm IST			5-day change	1st Jan Change
33.38 ^USD	+1.14%		-.--%	-

16/06	US natgas prices at Waha turn positive for first time since February as pipeline constraints ease	RE
28/05	US natgas prices at Waha remain negative but rise to 16-week high as pipeline constraints ease	RE

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	56,906	-	-
Change	-	9.17%	11.59%	32.63%	11.32%	4.84%	-	-
Enterprise Value (EV) ¹	48,736	52,504	56,148	68,189	77,797	81,821	82,789	83,598
Change	-	7.73%	6.94%	21.45%	14.09%	5.17%	1.18%	0.98%
P/E	10.3x	8.76x	9.66x	11.4x	11.1x	13x	11.7x	10.9x
PBR	2.57x	2.67x	2.9x	3.59x	-	3.92x	3.92x	3.98x
PEG	-	0.3x	7.25x	1.1x	0.8x	-1.2x	1x	1.48x
Capitalization / Revenue	3.01x	2.84x	3.26x	4.09x	4.18x	4.38x	4.12x	3.89x
EV / Revenue	4.86x	4.52x	4.98x	5.71x	5.99x	6.3x	6x	5.72x
EV / EBITDA	8.77x	9.09x	8.96x	10.1x	11.1x	11.2x	10.6x	10.1x
EV / EBIT	12.2x	10.7x	11.5x	12.9x	13.1x	14.5x	13.6x	13.1x
EV / FCF	11.1x	12.5x	13.6x	17.3x	75.3x	24.3x	19.2x	16.9x
FCF Yield	9.03%	8.02%	7.36%	5.78%	1.33%	4.12%	5.2%	5.93%
Dividend per Share ²	3.36	2.96	3.25	3.613	4.066	4.567	5.134	5.581
Rate of return	11.4%	9.01%	8.85%	7.55%	7.62%	8.14%	9.16%	9.95%
EPS ²	2.86	3.75	3.8	4.21	4.82	4.316	4.802	5.155
Distribution rate	117%	78.9%	85.5%	85.8%	84.4%	106%	107%	108%
Net sales ¹	10,027	11,613	11,281	11,933	12,998	12,978	13,806	14,615
EBITDA ¹	5,560	5,775	6,269	6,764	7,017	7,308	7,833	8,248
EBIT ¹	3,992	4,911	4,900	5,288	5,943	5,628	6,099	6,389
Net income ¹	2,936	3,815	3,829	4,290	4,912	4,513	4,960	5,284
Net Debt ¹	18,558	19,558	19,383	19,429	23,516	24,915	25,883	26,692
Reference price ²	29.59	32.84	36.72	47.86	53.37	56.08	56.08	56.08
Nbr of stocks (in thousands)	10,19,864	10,03,243	10,01,217	10,18,812	10,17,065	10,14,734	-	-
Announcement Date	02/02/22	31/01/23	30/01/24	04/02/25	03/02/26	-	-	-

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.($)
ENBRIDGE INC.	26.28x	4.23x	13.83x	4.99%	12TCr
WILLIAMS COMPANIES, INC.	30.54x	9.92x	14.46x	2.95%	8.74TCr
ENTERPRISE PRODUCTS PARTNERS L.P.	12.52x	1.97x	10.39x	6.2%	7.89TCr
TC ENERGY CORPORATION	25.1x	10.18x	13.79x	3.64%	7.18TCr
KINDER MORGAN, INC.	21.34x	5.68x	11.47x	3.78%	6.99TCr
TARGA RESOURCES CORP.	24.28x	3.77x	12.96x	1.9%	5.57TCr
ONEOK, INC.	15.1x	2.26x	10.48x	4.99%	5.44TCr
CHENIERE ENERGY PARTNERS, L.P.	15.55x	3.59x	10.88x	5.43%	2.85TCr
PEMBINA PIPELINE CORPORATION	22.04x	6.22x	12.19x	4.43%	2.74TCr
Average	21.41x	5.31x	12.27x	4.26%	6.62TCr
Weighted average by Cap.	22.44x	5.49x	12.58x	4.25%