Valuation MPLX LP

Equities

Market Closed - Nyse Other stock markets 02:30:02 13/12/2025 am IST			5-day change	1st Jan Change
54.85 ^USD	+0.61%		-1.81%	+14.61%

01/12	JPMorgan Downgrades MPLX to Neutral From Overweight, Price Target is $57	MT
24/11	Sector Update: Energy Stocks Advance Premarket Monday	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	22,520	30,178	32,946	36,765	48,760	55,786	-	-
Change	-	34.01%	9.17%	11.59%	32.63%	14.41%	-	-
Enterprise Value (EV) ¹	42,644	48,736	52,504	56,148	68,189	78,602	79,672	79,964
Change	-	14.29%	7.73%	6.94%	21.45%	15.27%	1.36%	0.37%
P/E ratio	-27.1x	10.3x	8.76x	9.66x	11.4x	11.6x	12.1x	11.1x
PBR	1.75x	2.57x	2.67x	2.9x	3.59x	3.87x	3.79x	3.82x
PEG	-	-0x	0.3x	7.25x	1.1x	1x	-3.09x	1.17x
Capitalization / Revenue	2.98x	3.01x	2.84x	3.26x	4.09x	4.32x	4.16x	3.92x
EV / Revenue	5.63x	4.86x	4.52x	4.98x	5.71x	6.09x	5.95x	5.61x
EV / EBITDA	8.18x	8.77x	9.09x	8.96x	10.1x	11.2x	10.7x	10.1x
EV / EBIT	202x	12.2x	10.7x	11.5x	12.9x	13.4x	13.8x	12.9x
EV / FCF	12.1x	11.1x	12.5x	13.6x	17.3x	25.4x	20.8x	17.2x
FCF Yield	8.27%	9.03%	8.02%	7.36%	5.78%	3.94%	4.8%	5.81%
Dividend per Share ²	2.75	3.36	2.96	3.25	3.613	4.049	4.505	5.035
Rate of return	12.7%	11.4%	9.01%	8.85%	7.55%	7.38%	8.21%	9.18%
EPS ²	-0.8	2.86	3.75	3.8	4.21	4.709	4.525	4.955
Distribution rate	-344%	117%	78.9%	85.5%	85.8%	86%	99.6%	102%
Net sales ¹	7,569	10,027	11,613	11,281	11,933	12,907	13,397	14,242
EBITDA ¹	5,211	5,560	5,775	6,269	6,764	7,033	7,432	7,950
EBIT ¹	211	3,992	4,911	4,900	5,288	5,849	5,790	6,216
Net income ¹	-842	2,936	3,815	3,829	4,290	4,769	4,692	5,083
Net Debt ¹	20,124	18,558	19,558	19,383	19,429	22,816	23,886	24,178
Reference price ²	21.65	29.59	32.84	36.72	47.86	54.85	54.85	54.85
Nbr of stocks (in thousands)	10,40,169	10,19,864	10,03,243	10,01,217	10,18,812	10,17,065	-	-
Announcement Date	02/02/21	02/02/22	31/01/23	30/01/24	04/02/25	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MPLX LP	11.65x	6.09x	11.18x	7.38%	5.58TCr
ENBRIDGE INC.	21.26x	4.13x	12.48x	5.77%	10TCr
WILLIAMS COMPANIES, INC.	28.4x	8.85x	13.15x	3.36%	7.3TCr
ENTERPRISE PRODUCTS PARTNERS L.P.	12.25x	1.97x	10.38x	6.78%	6.95TCr
KINDER MORGAN, INC.	20.8x	5.49x	11.04x	4.38%	5.95TCr
TC ENERGY CORPORATION	21.35x	8.75x	12.18x	4.52%	5.46TCr
ONEOK, INC.	13.55x	2.5x	9.73x	5.64%	4.63TCr
TARGA RESOURCES CORP.	21.7x	3.24x	11.62x	2.18%	3.93TCr
CHENIERE ENERGY PARTNERS, L.P.	12.89x	3.73x	11.07x	6.25%	2.56TCr
PEMBINA PIPELINE CORPORATION	19.85x	5.91x	10.92x	5.23%	2.28TCr
Average	18.37x	5.07x	11.37x	5.15%	5.5TCr
Weighted average by Cap.	18.99x	5.14x	11.56x	5.2%