Valuation Pembina Pipeline Corporation

Stocks

Market Closed - Toronto S.E. Other stock markets 01:30:00 17/07/2026 am IST			5-day change	1st Jan Change
71.56 ^CAD	+1.25%		+5.34%	+36.85%

14/07	Pembina Pipeline Shares Rise After Wells Fargo Upgrade	MT
13/07	Exchange-Traded Funds, Equity Futures Lower Pre-Bell Monday as Renewed US-Iran Conflict Lifts Oil Prices	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	21,117	25,253	25,062	30,832	30,383	41,608	-	-
Change	-	19.58%	-0.76%	23.02%	-1.46%	36.94%	-	-
Enterprise Value (EV) ¹	32,313	35,759	35,424	43,347	43,587	57,681	58,023	58,157
Change	-	10.66%	-0.94%	22.37%	0.55%	32.33%	0.59%	0.23%
P/E	19.3x	8.98x	15.3x	17.7x	19.7x	23.6x	22.5x	21.1x
PBR	1.48x	1.62x	1.59x	1.74x	1.81x	2.76x	2.79x	2.81x
PEG	-	0x	-0.4x	52.92x	-1.7x	1.7x	4.77x	3.13x
Capitalization / Revenue	2.45x	2.17x	2.75x	4.18x	3.91x	4.75x	4.62x	4.52x
EV / Revenue	3.75x	3.08x	3.88x	5.87x	5.6x	6.59x	6.44x	6.31x
EV / EBITDA	9.41x	9.55x	9.26x	9.83x	10.2x	12.9x	12.6x	12x
EV / EBIT	11.9x	11.7x	11.2x	12.2x	13.2x	18x	17.5x	16.4x
EV / FCF	16.2x	15.4x	17.5x	19.2x	17.3x	33.8x	27.9x	22.8x
FCF Yield	6.16%	6.5%	5.73%	5.21%	5.77%	2.96%	3.59%	4.38%
Dividend per Share ²	2.52	2.55	2.66	2.738	2.84	2.925	3.028	3.131
Rate of return	6.57%	5.55%	5.83%	5.15%	5.43%	4.09%	4.23%	4.37%
EPS ²	1.99	5.12	2.99	3	2.66	3.036	3.179	3.394
Distribution rate	127%	49.8%	89%	91.3%	107%	96.4%	95.2%	92.2%
Net sales ¹	8,627	11,611	9,125	7,384	7,778	8,756	9,003	9,209
EBITDA ¹	3,433	3,746	3,824	4,408	4,289	4,467	4,587	4,829
EBIT ¹	2,710	3,063	3,161	3,546	3,302	3,207	3,324	3,547
Net income ¹	1,098	2,842	1,648	1,721	1,550	1,775	1,847	1,964
Net Debt ¹	11,196	10,506	10,362	12,515	13,204	16,073	16,415	16,549
Reference price ²	38.37	45.96	45.62	53.11	52.29	71.56	71.56	71.56
Nbr of stocks (in thousands)	5,50,363	5,49,455	5,49,370	5,80,530	5,81,048	5,81,435	-	-
Announcement Date	24/02/22	23/02/23	22/02/24	27/02/25	26/02/26	-	-	-

¹CAD in Million²CAD

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.($)
PEMBINA PIPELINE CORPORATION	23.3x	6.53x	12.81x	4.14%	2.93TCr
ENBRIDGE INC.	27.22x	4.19x	13.95x	4.92%	12TCr
WILLIAMS COMPANIES, INC.	31.71x	10.25x	14.79x	2.83%	9.1TCr
ENTERPRISE PRODUCTS PARTNERS L.P.	12.94x	2.08x	10.61x	6.01%	8.12TCr
TC ENERGY CORPORATION	25.71x	10.23x	13.85x	3.61%	7.2TCr
KINDER MORGAN, INC.	21.86x	5.78x	11.66x	3.7%	7.16TCr
TARGA RESOURCES CORP.	25.8x	3.93x	13.61x	1.77%	5.97TCr
ONEOK, INC.	15.9x	2.36x	10.83x	4.73%	5.74TCr
MPLX LP	13.12x	6.34x	11.29x	8.1%	5.72TCr
CHENIERE ENERGY PARTNERS, L.P.	16.68x	3.74x	11.28x	5.13%	3.01TCr
Average	21.42x	5.54x	12.47x	4.49%	6.72TCr
Weighted average by Cap.	22.43x	5.66x	12.71x	4.45%