Valuation MPLX LP

Equities

Market Closed - Nyse Other stock markets 01:30:02 16/04/2026 am IST			5-day change	1st Jan Change
54.77 ^USD	-0.44%		-2.00%	+2.62%

14/04	Marathon Petroleum Corporation and MPLX LP Enters into Credit Agreements	CI
16/03	UBS Adjusts Price Target on MPLX LP to $73 From $64, Maintains Buy Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	30,178	32,946	36,765	48,760	54,281	55,603	-	-
Change	-	9.17%	11.59%	32.63%	11.32%	2.44%	-	-
Enterprise Value (EV) ¹	48,736	52,504	56,148	68,189	77,797	79,915	80,967	81,568
Change	-	7.73%	6.94%	21.45%	14.09%	2.72%	1.32%	0.74%
P/E ratio	10.3x	8.76x	9.66x	11.4x	11.1x	12.2x	11.3x	10.4x
PBR	2.57x	2.67x	2.9x	3.59x	-	3.78x	3.81x	3.89x
PEG	-	0.3x	7.25x	1.1x	0.8x	-1.8x	1.43x	1.2x
Capitalization / Revenue	3.01x	2.84x	3.26x	4.09x	4.18x	4.26x	4.05x	3.84x
EV / Revenue	4.86x	4.52x	4.98x	5.71x	5.99x	6.13x	5.9x	5.63x
EV / EBITDA	8.77x	9.09x	8.96x	10.1x	11.1x	10.9x	10.3x	9.86x
EV / EBIT	12.2x	10.7x	11.5x	12.9x	13.1x	13.7x	13.2x	12.6x
EV / FCF	11.1x	12.5x	13.6x	17.3x	75.3x	22.5x	18.9x	16.4x
FCF Yield	9.03%	8.02%	7.36%	5.78%	1.33%	4.45%	5.28%	6.11%
Dividend per Share ²	3.36	2.96	3.25	3.613	4.066	4.511	5.014	5.508
Rate of return	11.4%	9.01%	8.85%	7.55%	7.62%	8.24%	9.16%	10.1%
EPS ²	2.86	3.75	3.8	4.21	4.82	4.494	4.849	5.269
Distribution rate	117%	78.9%	85.5%	85.8%	84.4%	100%	103%	105%
Net sales ¹	10,027	11,613	11,281	11,933	12,998	13,038	13,713	14,496
EBITDA ¹	5,560	5,775	6,269	6,764	7,017	7,351	7,836	8,270
EBIT ¹	3,992	4,911	4,900	5,288	5,943	5,832	6,146	6,495
Net income ¹	2,936	3,815	3,829	4,290	4,912	4,658	4,967	5,486
Net Debt ¹	18,558	19,558	19,383	19,429	23,516	24,313	25,365	25,965
Reference price ²	29.59	32.84	36.72	47.86	53.37	54.77	54.77	54.77
Nbr of stocks (in thousands)	10,19,864	10,03,243	10,01,217	10,18,812	10,17,065	10,15,204	-	-
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.($)
MPLX LP	12.19x	6.13x	10.87x	8.24%	5.56TCr
ENBRIDGE INC.	23.76x	4.4x	13.19x	5.37%	11TCr
WILLIAMS COMPANIES, INC.	30.92x	9.36x	14.31x	2.98%	8.65TCr
ENTERPRISE PRODUCTS PARTNERS L.P.	13.07x	2.11x	10.76x	6.08%	8.02TCr
KINDER MORGAN, INC.	21.97x	5.81x	11.89x	3.76%	7.05TCr
TC ENERGY CORPORATION	21.29x	9.12x	12.6x	4.19%	6.34TCr
ONEOK, INC.	14.81x	2.45x	10.3x	5.12%	5.3TCr
TARGA RESOURCES CORP.	23.83x	3.37x	12.86x	2.09%	5.13TCr
CHENIERE ENERGY PARTNERS, L.P.	14.62x	3.88x	11.69x	5.28%	2.98TCr
PEMBINA PIPELINE CORPORATION	20.55x	6.35x	11.58x	4.89%	2.51TCr
Average	19.70x	5.30x	12.01x	4.8%	6.3TCr
Weighted average by Cap.	20.61x	5.38x	12.22x	4.78%