Company Valuation: Enterprise Products Partners L.P.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 42,763 47,920 52,475 57,229 67,975 80,497 80,497 -
Change - 12.06% 9.51% 9.06% 18.78% 18.42% 0% -
Enterprise Value (EV) 1 71,470 74,635 80,564 85,657 99,033 113,311 113,679 112,824
Change - 4.43% 7.94% 6.32% 15.62% 14.42% 0.32% -0.75%
P/E ratio 11.5x 10.5x 9.65x 10.5x 11.7x 12.1x 13.4x 12.1x
PBR 1.76x 1.89x 1.97x 2.06x 2.36x 2.74x 2.63x 2.53x
PEG - 0.5x 0.5x 13.13x 1.73x -10.85x 2.04x 1.1x
Capitalization / Revenue 1.57x 1.17x 0.9x 1.15x 1.21x 1.32x 1.53x 1.43x
EV / Revenue 2.63x 1.83x 1.38x 1.72x 1.76x 2.18x 2.16x 2.01x
EV / EBITDA 8.87x 8.9x 8.65x 9.19x 10x 11.5x 10.9x 10.2x
EV / EBIT 14.2x 12.2x 11.7x 12.4x 13.5x 16x 15.2x 13.9x
EV / FCF 26.8x 11.9x 13.1x 20.1x 37.1x 34.7x 20.2x 17x
FCF Yield 3.74% 8.44% 7.64% 4.97% 2.69% 4.33% 4.94% 5.87%
Dividend per Share 2 1.785 1.815 1.905 2.005 2.1 2.175 2.27 2.382
Rate of return 9.11% 8.27% 7.9% 7.61% 6.7% 6.78% 6.1% 6.4%
EPS 2 1.71 2.1 2.5 2.52 2.69 2.66 2.786 3.086
Distribution rate 104% 86.4% 76.2% 79.6% 78.1% 81.8% 81.5% 77.2%
Net sales 1 27,200 40,807 58,186 49,715 56,219 52,596 52,730 56,248
EBITDA 1 8,056 8,381 9,309 9,318 9,899 9,964 10,385 11,013
EBIT 1 5,035 6,104 6,907 6,929 7,338 7,266 7,492 8,093
Net income 1 3,775 4,634 5,487 5,529 5,897 5,810 6,024 6,602
Net Debt 1 28,708 26,716 28,089 28,428 31,058 32,814 33,181 32,327
Reference price 2 19.59 21.96 24.12 26.35 31.36 37.21 37.21 37.21
Nbr of stocks (in thousands) 2,182,881 2,182,130 2,175,570 2,171,879 2,167,575 2,163,321 2,163,321 -
Announcement Date 2/3/21 2/1/22 2/1/23 2/1/24 2/4/25 2/3/26 - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
14.23x2.18x11.51x5.85% 80.5B
24.1x4.72x13.15x5.3% 117B
34.27x9.81x15.14x2.78% 88.27B
25.09x6.18x12.52x3.62% 71.9B
24.3x9.72x13.6x3.93% 66.13B
12.12x6.25x11.48x7.12% 57.68B
15.99x2.64x10.76x4.82% 54.18B
26.45x3.73x13.4x1.78% 48.06B
14.24x4.03x11.97x5.53% 28.87B
22.55x6.34x11.69x4.68% 25.78B
Average 21.33x 5.56x 12.52x 4.54% 63.88B
Weighted average by Cap. 22.29x 5.71x 12.75x 4.53%

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

  1. Stock Market
  2. Equities
  3. EPD Stock
  4. Valuation Enterprise Products Partners L.P.