Valuation Hess Midstream LP Boerse Muenchen
Stocks
5HMA
US4281031058
Oil & Gas Transportation Services
|
Real-time
Boerse Muenchen
19:43:00 16/12/2022 +03
|
5-day change | 1st Jan Change | ||
| 26.60 EUR | -2.92% |
|
-3.62% | - |
| 08-03 | Hess Midstream LP, Q2 2026 Earnings Call, Aug 03, 2026 | |
| 08-03 | Hess Midstream LP Provides Earnings Guidance for the Third Quarter of 2026 and Maintains Earnings Guidance for the Full Year 2026 | CI |
Company Valuation: Hess Midstream LP
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 930.1 | 1,317 | 2,162 | 3,854 | 4,464 | 5,144 | - | - |
| Change | - | 41.55% | 64.23% | 78.24% | 15.84% | 15.24% | - | - |
| Enterprise Value (EV) 1 | 3,491 | 4,199 | 5,368 | 7,321 | 8,234 | 8,790 | 8,601 | 8,495 |
| Change | - | 20.27% | 27.84% | 36.38% | 12.47% | 6.75% | -2.15% | -1.22% |
| P/E | 15.7x | 14.9x | 15.2x | 14.9x | 12.1x | 14.5x | 13.7x | 13.3x |
| PBR | 34.3x | 29.3x | 21x | 15.2x | 12.6x | 16.5x | 17.3x | 17.7x |
| PEG | - | 1x | 4.36x | 0.8x | 0.8x | -4.66x | 2.38x | 4.88x |
| Capitalization / Revenue | 0.77x | 1.03x | 1.6x | 2.58x | 2.75x | 3.2x | 3.08x | 2.98x |
| EV / Revenue | 2.9x | 3.29x | 3.98x | 4.9x | 5.08x | 5.46x | 5.15x | 4.91x |
| EV / EBITDA | 3.84x | 4.27x | 5.25x | 6.44x | 6.65x | 7.07x | 6.7x | 6.46x |
| EV / EBIT | 4.8x | 5.31x | 6.57x | 7.97x | 8.17x | 8.75x | 8.17x | 7.79x |
| EV / FCF | 5.98x | 6.74x | 8.65x | 11.2x | 10.6x | 9.76x | 9.19x | 8.97x |
| FCF Yield | 16.7% | 14.8% | 11.6% | 8.95% | 9.46% | 10.2% | 10.9% | 11.1% |
| Dividend per Share 2 | 1.984 | 2.237 | 2.438 | 2.705 | 2.966 | 3.179 | 3.372 | 3.543 |
| Rate of return | 7.18% | 7.48% | 7.71% | 7.31% | 8.6% | 7.93% | 8.41% | 8.84% |
| EPS 2 | 1.76 | 2.01 | 2.08 | 2.49 | 2.86 | 2.771 | 2.93 | 3.01 |
| Distribution rate | 113% | 111% | 117% | 109% | 104% | 115% | 115% | 118% |
| Net sales 1 | 1,204 | 1,275 | 1,349 | 1,496 | 1,621 | 1,609 | 1,670 | 1,729 |
| EBITDA 1 | 908.5 | 982.9 | 1,022 | 1,136 | 1,238 | 1,243 | 1,284 | 1,315 |
| EBIT 1 | 727.2 | 791.2 | 816.9 | 919 | 1,008 | 1,004 | 1,052 | 1,091 |
| Net income 1 | 46.4 | 83.9 | 118.6 | 223.1 | 352.9 | 380 | 397.2 | 417.4 |
| Net Debt 1 | 2,561 | 2,882 | 3,206 | 3,468 | 3,770 | 3,645 | 3,456 | 3,351 |
| Reference price 2 | 27.63 | 29.92 | 31.63 | 37.03 | 34.50 | 40.08 | 40.08 | 40.08 |
| Nbr of stocks (in thousands) | 33,663 | 44,003 | 68,358 | 104,071 | 129,392 | 128,351 | - | - |
| Announcement Date | 1/26/22 A | 1/25/23 A | 1/31/24 A | 1/29/25 A | 2/2/26 A | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.09x | 3.29x | 13.26x | 5.42% | 113B | |
| 29.7x | 9.83x | 14.41x | 2.86% | 90.15B | |
| 12.72x | 1.85x | 10.57x | 5.92% | 81.89B | |
| 20.76x | 5.66x | 11.4x | 3.76% | 70.66B | |
| 22.12x | 9.55x | 12.88x | 3.95% | 66.41B | |
| 14.02x | 6.55x | 11.83x | 7.59% | 60.77B | |
| 15.95x | 2.17x | 10.89x | 4.66% | 58.29B | |
| 24.15x | 4.16x | 13.15x | 1.86% | 57.61B | |
| 15.94x | 4.21x | 11.81x | 4.64% | 33.34B | |
| Average | 20.05x | 5.25x | 12.24x | 4.52% | 70.19B | |
| Weighted average by Cap. | 20.87x | 5.30x | 12.38x | 4.55% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- HESM Stock
- 5HMA Stock
- Valuation Hess Midstream LP
Select your edition
All financial news and data tailored to specific country editions
