Valuation MPLX LP OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 19:54:03 18/03/2021 +03			5-day change	1st Jan Change
33.38 ^USD	+1.14%		-.--%	-

05-28	US natgas prices at Waha remain negative but rise to 16-week high as pipeline constraints ease	RE
05-13	Kayne Anderson Energy Infrastructure Fund announces appointment of Michael J. Hennigan as new independent director	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	30,178	32,946	36,765	48,760	54,281	57,322	-	-
Change	-	9.17%	11.59%	32.63%	11.32%	5.6%	-	-
Enterprise Value (EV) ¹	48,736	52,504	56,148	68,189	77,797	82,237	83,205	84,014
Change	-	7.73%	6.94%	21.45%	14.09%	5.71%	1.18%	0.97%
P/E Ratio	10.3x	8.76x	9.66x	11.4x	11.1x	13.1x	11.8x	11x
PBR	2.57x	2.67x	2.9x	3.59x	-	3.95x	3.95x	4.01x
PEG	-	0.3x	7.25x	1.1x	0.8x	-1.3x	1x	1.49x
Capitalization / Revenue	3.01x	2.84x	3.26x	4.09x	4.18x	4.42x	4.15x	3.92x
EV / Revenue	4.86x	4.52x	4.98x	5.71x	5.99x	6.34x	6.03x	5.75x
EV / EBITDA	8.77x	9.09x	8.96x	10.1x	11.1x	11.3x	10.6x	10.2x
EV / EBIT	12.2x	10.7x	11.5x	12.9x	13.1x	14.6x	13.6x	13.2x
EV / FCF	11.1x	12.5x	13.6x	17.3x	75.3x	24.4x	19.3x	17x
FCF Yield	9.03%	8.02%	7.36%	5.78%	1.33%	4.1%	5.17%	5.9%
Dividend per Share ²	3.36	2.96	3.25	3.613	4.066	4.527	5.058	5.581
Rate of return	11.4%	9.01%	8.85%	7.55%	7.62%	8.01%	8.95%	9.88%
EPS ²	2.86	3.75	3.8	4.21	4.82	4.316	4.802	5.155
Distribution rate	117%	78.9%	85.5%	85.8%	84.4%	105%	105%	108%
Net sales ¹	10,027	11,613	11,281	11,933	12,998	12,978	13,806	14,615
EBITDA ¹	5,560	5,775	6,269	6,764	7,017	7,308	7,833	8,248
EBIT ¹	3,992	4,911	4,900	5,288	5,943	5,628	6,099	6,389
Net income ¹	2,936	3,815	3,829	4,290	4,912	4,513	4,960	5,284
Net Debt ¹	18,558	19,558	19,383	19,429	23,516	24,915	25,883	26,692
Reference price ²	29.59	32.84	36.72	47.86	53.37	56.49	56.49	56.49
Nbr of stocks (in thousands)	1,019,864	1,003,243	1,001,217	1,018,812	1,017,065	1,014,734	-	-
Announcement Date	2/2/22 A	1/31/23 A	1/30/24 A	2/4/25 A	2/3/26 A	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ENBRIDGE INC.	26.6x	4.26x	13.93x	4.93%	123B
WILLIAMS COMPANIES, INC.	30.6x	9.93x	14.48x	2.94%	87.59B
ENTERPRISE PRODUCTS PARTNERS L.P.	12.82x	2.06x	10.56x	6.06%	80.66B
TC ENERGY CORPORATION	25.21x	10.21x	13.83x	3.62%	72.06B
KINDER MORGAN, INC.	21.29x	5.67x	11.44x	3.79%	69.77B
TARGA RESOURCES CORP.	25.18x	3.87x	13.32x	1.83%	57.82B
ONEOK, INC.	15.62x	2.31x	10.71x	4.83%	56.2B
CHENIERE ENERGY PARTNERS, L.P.	17.1x	3.91x	11.75x	4.86%	31.8B
PEMBINA PIPELINE CORPORATION	22.84x	6.28x	12.42x	4.3%	28.19B
Average	21.92x	5.39x	12.49x	4.13%	67.45B
Weighted average by Cap.	22.75x	5.51x	12.72x	4.17%