Company Valuation: Enterprise Products Partners L.P.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Capitalization 1 47,920 52,475 57,229 67,975 69,356 81,803 - -
Change - 9.51% 9.06% 18.78% 2.03% 17.95% - -
Enterprise Value (EV) 1 74,635 80,564 85,657 99,033 102,506 114,862 113,879 112,381
Change - 7.94% 6.32% 15.62% 3.51% 12.05% -0.86% -1.32%
P/E ratio 10.5x 9.65x 10.5x 11.7x 12.1x 13x 11.7x 10.8x
PBR 1.89x 1.97x 2.06x 2.36x 2.33x 2.66x 2.48x 2.31x
PEG - 0.5x 13.13x 1.73x -10.85x 1.43x 1x 1.43x
Capitalization / Revenue 1.17x 0.9x 1.15x 1.21x 1.32x 1.49x 1.41x 1.34x
EV / Revenue 1.83x 1.38x 1.72x 1.76x 1.95x 2.09x 1.97x 1.84x
EV / EBITDA 8.9x 8.65x 9.19x 10x 10.3x 10.7x 10x 9.48x
EV / EBIT 12.2x 11.7x 12.4x 13.5x 14.1x 14.5x 13.4x 12.5x
EV / FCF 11.9x 13.1x 20.1x 37.1x 34.1x 19.3x 16.7x 15.5x
FCF Yield 8.44% 7.64% 4.97% 2.69% 2.93% 5.19% 5.98% 6.47%
Dividend per Share 2 1.815 1.905 2.005 2.1 2.175 2.26 2.376 2.493
Rate of return 8.27% 7.9% 7.61% 6.7% 6.78% 5.98% 6.28% 6.59%
EPS 2 2.1 2.5 2.52 2.69 2.66 2.902 3.242 3.487
Distribution rate 86.4% 76.2% 79.6% 78.1% 81.8% 77.9% 73.3% 71.5%
Net sales 1 40,807 58,186 49,715 56,219 52,596 55,068 57,889 61,217
EBITDA 1 8,381 9,309 9,318 9,899 9,964 10,747 11,337 11,859
EBIT 1 6,104 6,907 6,929 7,338 7,266 7,900 8,525 8,991
Net income 1 4,634 5,487 5,529 5,897 5,810 6,319 6,954 7,432
Net Debt 1 26,716 28,089 28,428 31,058 33,150 33,059 32,076 30,578
Reference price 2 21.96 24.12 26.35 31.36 32.06 37.81 37.81 37.81
Nbr of stocks (in thousands) 2,182,130 2,175,570 2,171,879 2,167,575 2,163,321 2,163,518 - -
Announcement Date 01/02/22 01/02/23 01/02/24 04/02/25 03/02/26 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
13.03x2.09x10.69x5.98% 81.8B
26.49x4.25x13.89x4.94% 123B
30.74x9.97x14.53x2.93% 88.01B
24.94x10.14x13.74x3.66% 71.71B
21.43x5.69x11.52x3.76% 70.48B
13.09x6.34x11.25x8.01% 57.31B
24.69x3.81x13.13x1.87% 56.69B
15.45x2.3x10.64x4.88% 55.6B
16.94x3.88x11.59x4.93% 31.21B
22.9x6.29x12.44x4.28% 28.42B
Average 20.97x 5.47x 12.34x 4.52% 66.44B
Weighted average by Cap. 21.86x 5.58x 12.58x 4.51%

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.