Valuation Pembina Pipeline Corporation

Stocks

Market Closed - Toronto S.E. Other stock markets 23:18:28 17/06/2026 +03			5-day change	1st Jan Change
65.32 ^CAD	-0.99%		-4.26%	+24.92%

06-09	Alberta pitches cheap natural gas for data center boom, at odds with Canada's clean power aims	RE
05-26	Canadian Energy Infrastructure Companies' Q1 Results Mostly In Line, CIBC Says	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	37,979	-	-
Change	-	19.58%	-0.76%	23.02%	-1.46%	25%	-	-
Enterprise Value (EV) ¹	32,313	35,759	35,424	43,347	43,587	54,031	54,126	54,071
Change	-	10.66%	-0.94%	22.37%	0.55%	23.96%	0.18%	-0.1%
P/E	19.3x	8.98x	15.3x	17.7x	19.7x	21.8x	21.1x	19.9x
PBR	1.48x	1.62x	1.59x	1.74x	1.81x	2.52x	2.55x	2.57x
PEG	-	0x	-0.4x	52.92x	-1.7x	1.7x	5.81x	3.42x
Capitalization / Revenue	2.45x	2.17x	2.75x	4.18x	3.91x	4.34x	4.22x	4.12x
EV / Revenue	3.75x	3.08x	3.88x	5.87x	5.6x	6.18x	6.01x	5.87x
EV / EBITDA	9.41x	9.55x	9.26x	9.83x	10.2x	12.1x	11.8x	11.3x
EV / EBIT	11.9x	11.7x	11.2x	12.2x	13.2x	16.9x	16.3x	15.3x
EV / FCF	16.2x	15.4x	17.5x	19.2x	17.3x	31.5x	25.4x	20x
FCF Yield	6.16%	6.5%	5.73%	5.21%	5.77%	3.18%	3.94%	4.99%
Dividend per Share ²	2.52	2.55	2.66	2.738	2.84	2.924	3.026	3.129
Rate of return	6.57%	5.55%	5.83%	5.15%	5.43%	4.48%	4.63%	4.79%
EPS ²	1.99	5.12	2.99	3	2.66	2.994	3.102	3.283
Distribution rate	127%	49.8%	89%	91.3%	107%	97.7%	97.5%	95.3%
Net sales ¹	8,627	11,611	9,125	7,384	7,778	8,748	9,003	9,209
EBITDA ¹	3,433	3,746	3,824	4,408	4,289	4,465	4,578	4,791
EBIT ¹	2,710	3,063	3,161	3,546	3,302	3,203	3,317	3,543
Net income ¹	1,098	2,842	1,648	1,721	1,550	1,743	1,798	1,912
Net Debt ¹	11,196	10,506	10,362	12,515	13,204	16,052	16,147	16,091
Reference price ²	38.37	45.96	45.62	53.11	52.29	65.32	65.32	65.32
Nbr of stocks (in thousands)	550,363	549,455	549,370	580,530	581,048	581,435	-	-
Announcement Date	2/24/22 A	2/23/23 A	2/22/24 A	2/27/25 A	2/26/26 A	-	-	-

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	21.82x	6.18x	12.1x	4.48%	27.07B
ENBRIDGE INC.	25.93x	4.19x	13.72x	5.05%	120B
WILLIAMS COMPANIES, INC.	30.44x	9.89x	14.43x	2.96%	87.14B
ENTERPRISE PRODUCTS PARTNERS L.P.	12.53x	2.03x	10.4x	6.19%	79.01B
TC ENERGY CORPORATION	24.98x	10.15x	13.75x	3.65%	71.28B
KINDER MORGAN, INC.	21.26x	5.67x	11.44x	3.8%	69.7B
MPLX LP	12.95x	6.29x	11.17x	8.17%	56.73B
TARGA RESOURCES CORP.	24.37x	3.78x	13x	1.89%	55.97B
ONEOK, INC.	14.97x	2.25x	10.42x	5.03%	53.92B
CHENIERE ENERGY PARTNERS, L.P.	15.81x	3.63x	11x	5.34%	28.92B
Average	20.51x	5.41x	12.14x	4.66%	64.95B
Weighted average by Cap.	21.50x	5.55x	12.42x	4.61%