Valuation MPLX LP

Equities

Market Closed - Nyse Other stock markets 01:30:02 15/07/2025 am IST			5-day change	1st Jan Change
50.95 ^USD	+0.57%		+0.41%	+6.46%

08/07	MPLX LP, Q1 2025 Earnings Call, May 06, 2025
24/05	US pipeline firms wrestle buy/build conundrum as Trump pushes energy expansion	RE

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	52,010	-	-
Change	-	34.01%	9.17%	11.59%	32.63%	6.66%	-	-
Enterprise Value (EV) ¹	42,644	48,736	52,504	56,148	68,189	72,060	72,014	71,909
Change	-	14.29%	7.73%	6.94%	21.45%	5.68%	-0.06%	-0.15%
P/E ratio	-27.1x	10.3x	8.76x	9.66x	11.4x	11.3x	10.5x	9.98x
PBR	1.75x	2.57x	2.67x	2.9x	3.59x	3.63x	3.55x	3.53x
PEG	-	-0x	0.3x	7.25x	1.1x	1.63x	1.37x	1.86x
Capitalization / Revenue	2.98x	3.01x	2.84x	3.26x	4.09x	4.07x	3.86x	3.72x
EV / Revenue	5.63x	4.86x	4.52x	4.98x	5.71x	5.63x	5.35x	5.14x
EV / EBITDA	8.18x	8.77x	9.09x	8.96x	10.1x	10.2x	9.64x	9.2x
EV / EBIT	202x	12.2x	10.7x	11.5x	12.9x	12.9x	12.1x	11.6x
EV / FCF	12.1x	11.1x	12.5x	13.6x	17.3x	20.1x	16.1x	14.4x
FCF Yield	8.27%	9.03%	8.02%	7.36%	5.78%	4.99%	6.21%	6.93%
Dividend per Share ²	2.75	3.36	2.96	3.25	3.613	4.053	4.526	4.935
Rate of return	12.7%	11.4%	9.01%	8.85%	7.55%	7.95%	8.88%	9.69%
EPS ²	-0.8	2.86	3.75	3.8	4.21	4.502	4.847	5.107
Distribution rate	-344%	117%	78.9%	85.5%	85.8%	90%	93.4%	96.6%
Net sales ¹	7,569	10,027	11,613	11,281	11,933	12,791	13,467	13,977
EBITDA ¹	5,211	5,560	5,775	6,269	6,764	7,072	7,466	7,813
EBIT ¹	211	3,992	4,911	4,900	5,288	5,597	5,962	6,205
Net income ¹	-842	2,936	3,815	3,829	4,290	4,606	4,893	5,125
Net Debt ¹	20,124	18,558	19,558	19,383	19,429	20,050	20,004	19,899
Reference price ²	21.65	29.59	32.84	36.72	47.86	50.95	50.95	50.95
Nbr of stocks (in thousands)	10,40,169	10,19,864	10,03,243	10,01,217	10,18,812	10,20,802	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MPLX LP	11.32x	5.63x	10.19x	7.95%	5.2TCr
ENBRIDGE INC.	21.06x	4.65x	12.07x	6.09%	9.87TCr
WILLIAMS COMPANIES, INC.	28.02x	8.52x	12.88x	3.39%	7.21TCr
ENTERPRISE PRODUCTS PARTNERS L.P.	11.69x	1.72x	9.98x	6.82%	6.91TCr
KINDER MORGAN, INC.	22x	5.75x	11.45x	4.12%	6.29TCr
ONEOK, INC.	14.98x	2.94x	10.25x	5.08%	5.14TCr
TC ENERGY CORPORATION	18.71x	8.56x	11.73x	5.13%	5.04TCr
TARGA RESOURCES CORP.	23.14x	2.57x	11.31x	2.31%	3.74TCr
CHENIERE ENERGY PARTNERS, L.P.	12.56x	3.53x	10.78x	5.99%	2.66TCr
PEMBINA PIPELINE CORPORATION	17.31x	5.52x	10.16x	5.54%	2.17TCr
Average	18.08x	4.94x	11.08x	5.24%	5.42TCr
Weighted average by Cap.	18.75x	5.05x	11.27x	5.3%