Valuation Cheniere Energy Partners, L.P.

Equities

Real-time Estimate Cboe BZX Other stock markets 11:53:17 2024-12-06 am EST			5-day change	1st Jan Change
58.37 ^USD	-0.60%		+0.41%	+17.47%

Dec. 05	UBS Adjusts Price Target on Cheniere Energy Partners to $58 From $51, Keeps Neutral Rating	MT
Dec. 02	US LNG exports to Europe surge in November on higher prices	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	19,269	17,062	20,445	27,527	24,100	28,423	-	-
Change	-	-11.45%	19.83%	34.64%	-12.45%	17.94%	-	-
Enterprise Value (EV) ¹	35,067	33,432	36,648	44,721	39,375	43,164	42,341	41,753
Change	-	-4.66%	9.62%	22.03%	-11.95%	9.62%	-1.91%	-1.39%
P/E ratio	17.7x	15.2x	14.1x	17.4x	7.16x	12.4x	14.1x	13.4x
PBR	7.74x	23.9x	19.9x	-24.6x	23.2x	16.9x	14.2x	12x
PEG	-	4.89x	0.5x	1.93x	0x	-0.4x	-1.2x	2.46x
Capitalization / Revenue	2.82x	2.77x	2.17x	1.6x	2.49x	3.3x	2.87x	2.65x
EV / Revenue	5.13x	5.42x	3.88x	2.6x	4.07x	5.02x	4.28x	3.9x
EV / EBITDA	14x	12.1x	11.9x	8.82x	10.9x	11.8x	11.2x	11.2x
EV / EBIT	17.2x	15.7x	14.3x	13.2x	7.82x	14x	13.7x	13.9x
EV / FCF	162x	42.9x	22.3x	12.1x	13.6x	18.8x	15.7x	14.7x
FCF Yield	0.62%	2.33%	4.48%	8.27%	7.34%	5.31%	6.38%	6.82%
Dividend per Share ²	2.46	2.59	2.705	4.25	4.125	3.25	3.216	3.193
Rate of return	6.18%	7.35%	6.4%	7.47%	8.28%	5.54%	5.48%	5.44%
EPS ²	2.25	2.32	3	3.27	6.95	4.723	4.154	4.38
Distribution rate	109%	112%	90.2%	130%	59.4%	68.8%	77.4%	72.9%
Net sales ¹	6,838	6,167	9,434	17,206	9,664	8,601	9,904	10,719
EBITDA ¹	2,507	2,762	3,076	5,071	3,626	3,661	3,764	3,743
EBIT ¹	2,040	2,125	2,557	3,380	5,036	3,080	3,090	3,013
Net income ¹	1,175	1,183	1,630	2,498	4,254	2,528	2,330	2,264
Net Debt ¹	15,798	16,370	16,203	17,194	15,275	14,741	13,918	13,330
Reference price ²	39.81	35.25	42.24	56.87	49.79	58.72	58.72	58.72
Nbr of stocks (in thousands)	484,014	484,020	484,026	484,032	484,039	484,047	-	-
Announcement Date	2/25/20	2/24/21	2/24/22	2/23/23	2/22/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
CHENIERE ENERGY PARTNERS, L.P.	12.43x	5.02x	11.79x	+5.54%	28.42B
ENBRIDGE INC.	21.59x	5.32x	12.7x	+5.95%	95.68B
ENTERPRISE PRODUCTS PARTNERS L.P.	12.33x	1.8x	10.28x	+6.40%	71.2B
WILLIAMS COMPANIES, INC.	30.39x	9.18x	13.55x	+3.34%	69.68B
ONEOK, INC.	21.53x	4.18x	14.25x	+3.61%	64.33B
KINDER MORGAN, INC.	22.89x	6.05x	11.76x	+4.11%	62.14B
TC ENERGY CORPORATION	17.43x	7.88x	11.28x	+5.44%	50.81B
MPLX LP	11.92x	5.86x	10.46x	+7.25%	50.64B
TARGA RESOURCES CORP.	32.46x	3.18x	14.03x	+1.51%	43.25B
PEMBINA PIPELINE CORPORATION	19.38x	6.6x	11.23x	+4.82%	23.55B
Average	20.24x	5.51x	12.13x	+4.80%	55.97B
Weighted average by Cap.	20.68x	5.46x	12.23x	+4.87%