Valuation MPLX LP

Equities

Market Closed - Nyse Other stock markets 01:30:02 14/09/2024 am IST			5-day change	1st Jan Change
43.78 ^USD	+1.09%		+2.72%	+19.23%

03/09	Trans Mountain oil pipeline expansion pushes rivals to cut rates, for now	RE
06/08	Tranche Update on MPLX LP's Equity Buyback Plan announced on August 2, 2022.	CI

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	26,946	22,520	30,178	32,946	36,765	44,681	-	-
Change	-	-16.43%	34.01%	9.17%	11.59%	21.53%	-	-
Enterprise Value (EV) ¹	46,635	42,644	48,736	52,504	56,148	63,646	62,732	61,789
Change	-	-8.56%	14.29%	7.73%	6.94%	13.35%	-1.44%	-1.5%
P/E ratio	25.5x	-27.1x	10.3x	8.76x	9.66x	10.4x	10.1x	9.64x
PBR	1.41x	1.75x	2.57x	2.67x	2.9x	3.21x	3.08x	3x
PEG	-	0x	-0x	0.3x	7.25x	1x	2.9x	2.24x
Capitalization / Revenue	2.98x	2.98x	3.01x	2.84x	3.26x	3.76x	3.62x	3.67x
EV / Revenue	5.16x	5.63x	4.86x	4.52x	4.98x	5.36x	5.08x	5.08x
EV / EBITDA	10.8x	8.18x	8.77x	9.09x	8.96x	9.59x	9.15x	8.73x
EV / EBIT	19.6x	202x	12.2x	10.7x	11.5x	12x	11.5x	11.1x
EV / FCF	26.7x	12.1x	11.1x	12.5x	13.6x	15.6x	13.1x	12.4x
FCF Yield	3.75%	8.27%	9.03%	8.02%	7.36%	6.4%	7.63%	8.08%
Dividend per Share ²	2.69	2.75	3.36	2.96	3.25	3.536	3.792	4.08
Rate of return	10.6%	12.7%	11.4%	9.01%	8.85%	8.08%	8.66%	9.32%
EPS ²	1	-0.8	2.86	3.75	3.8	4.207	4.353	4.54
Distribution rate	269%	-344%	117%	78.9%	85.5%	84.1%	87.1%	89.9%
Net sales ¹	9,041	7,569	10,027	11,613	11,281	11,878	12,351	12,174
EBITDA ¹	4,334	5,211	5,560	5,775	6,269	6,636	6,858	7,074
EBIT ¹	2,377	211	3,992	4,911	4,900	5,288	5,432	5,562
Net income ¹	935	-842	2,936	3,815	3,829	4,268	4,387	4,643
Net Debt ¹	19,689	20,124	18,558	19,558	19,383	18,965	18,050	17,107
Reference price ²	25.46	21.65	29.59	32.84	36.72	43.78	43.78	43.78
Nbr of stocks (in thousands)	10,58,355	10,40,169	10,19,864	10,03,243	10,01,217	10,20,585	-	-
Announcement Date	29/01/20	02/02/21	02/02/22	31/01/23	30/01/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
MPLX LP	10.41x	5.36x	9.59x	+8.08%	4.47TCr
ENBRIDGE INC.	19.39x	5.54x	11.96x	+6.62%	8.88TCr
ENTERPRISE PRODUCTS PARTNERS L.P.	10.96x	1.66x	9.55x	+7.11%	6.43TCr
WILLIAMS COMPANIES	25.45x	7.85x	11.5x	+4.23%	5.49TCr
ONEOK, INC..	18.01x	3.23x	11.98x	+4.36%	5.34TCr
TC ENERGY CORPORATION	15.27x	7.65x	11.1x	+6.07%	4.83TCr
KINDER MORGAN, INC.	17.36x	4.92x	9.84x	+5.44%	4.69TCr
TARGA RESOURCES CORP.	26.26x	2.46x	11.56x	+2.02%	3.25TCr
PEMBINA PIPELINE CORPORATION	16.96x	5.96x	10.97x	+4.89%	2.4TCr
CHENIERE ENERGY PARTNERS, L.P.	10.93x	4.27x	10.45x	+6.66%	2.36TCr
Average	17.10x	4.89x	10.85x	+5.55%	4.81TCr
Weighted average by Cap.	17.28x	4.91x	10.93x	+5.73%