Company Valuation: Enterprise Products Partners L.P.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 47,920 52,475 57,229 67,975 69,356 80,073 - -
Change - 9.51% 9.06% 18.78% 2.03% 15.45% - -
Enterprise Value (EV) 1 74,635 80,564 85,657 99,033 102,506 113,094 112,526 111,444
Change - 7.94% 6.32% 15.62% 3.51% 10.33% -0.5% -0.96%
P/E 10.5x 9.65x 10.5x 11.7x 12.1x 12.3x 11.5x 10.6x
PBR 1.89x 1.97x 2.06x 2.36x 2.33x 2.6x 2.44x 2.28x
PEG - 0.5x 13.13x 1.73x -10.85x 0.9x 1.66x 1.2x
Capitalization / Revenue 1.17x 0.9x 1.15x 1.21x 1.32x 1.28x 1.23x 1.14x
EV / Revenue 1.83x 1.38x 1.72x 1.76x 1.95x 1.8x 1.73x 1.59x
EV / EBITDA 8.9x 8.65x 9.19x 10x 10.3x 10.3x 9.82x 9.24x
EV / EBIT 12.2x 11.7x 12.4x 13.5x 14.1x 13.8x 13.1x 12.2x
EV / FCF 11.9x 13.1x 20.1x 37.1x 34.1x 20.2x 18x 15.8x
FCF Yield 8.44% 7.64% 4.97% 2.69% 2.93% 4.95% 5.57% 6.34%
Dividend per Share 2 1.815 1.905 2.005 2.1 2.175 2.24 2.344 2.447
Rate of return 8.27% 7.9% 7.61% 6.7% 6.78% 6.04% 6.32% 6.6%
EPS 2 2.1 2.5 2.52 2.69 2.66 3.01 3.218 3.503
Distribution rate 86.4% 76.2% 79.6% 78.1% 81.8% 74.4% 72.8% 69.9%
Net sales 1 40,807 58,186 49,715 56,219 52,596 62,796 65,193 70,053
EBITDA 1 8,381 9,309 9,318 9,899 9,964 10,974 11,458 12,056
EBIT 1 6,104 6,907 6,929 7,338 7,266 8,180 8,584 9,125
Net income 1 4,634 5,487 5,529 5,897 5,810 6,584 7,001 7,549
Net Debt 1 26,716 28,089 28,428 31,058 33,150 33,020 32,453 31,370
Reference price 2 21.96 24.12 26.35 31.36 32.06 37.08 37.08 37.08
Nbr of stocks (in thousands) 2,182,130 2,175,570 2,171,879 2,167,575 2,163,321 2,159,477 - -
Announcement Date 2/1/22 A 2/1/23 A 2/1/24 A 2/4/25 A 2/3/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
12.32x1.8x10.31x6.04% 80.07B
24.14x3.29x13.06x5.77% 107B
28.74x9.77x14.19x2.94% 87.7B
21.89x5.93x11.97x3.46% 76.67B
11.78x1.13x7.22x6.69% 70.42B
22.68x9.41x12.64x4.02% 65.05B
26.66x4.47x14.21x1.65% 64.84B
37.9x3.65x9.95x0.78% 61.69B
13.78x6.49x11.73x7.69% 59.95B
14.55x4.06x11.45x4.92% 32.02B
Average 21.44x 5.00x 11.67x 4.39% 70.58B
Weighted average by Cap. 21.88x 5.01x 11.80x 4.44%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Enterprise Products Partners L.P.

Historical PBR trend

Valuation ratios - PBR - Enterprise Products Partners L.P.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Enterprise Products Partners L.P.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Enterprise Products Partners L.P.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Enterprise Products Partners L.P.
  1. Stock Market
  2. Stocks
  3. EPD Stock
  4. Valuation Enterprise Products Partners L.P.