Company Valuation: Enterprise Products Partners L.P.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 47,920 52,475 57,229 67,975 69,356 79,145 - -
Change - 9.51% 9.06% 18.78% 2.03% 14.11% - -
Enterprise Value (EV) 1 74,635 80,564 85,657 99,033 102,506 112,237 111,655 110,553
Change - 7.94% 6.32% 15.62% 3.51% 9.49% -0.52% -0.99%
P/E 10.5x 9.65x 10.5x 11.7x 12.1x 12.2x 11.4x 10.5x
PBR 1.89x 1.97x 2.06x 2.36x 2.33x 2.57x 2.41x 2.25x
PEG - 0.5x 13.13x 1.73x -10.85x 0.9x 1.68x 1.18x
Capitalization / Revenue 1.17x 0.9x 1.15x 1.21x 1.32x 1.25x 1.21x 1.13x
EV / Revenue 1.83x 1.38x 1.72x 1.76x 1.95x 1.77x 1.71x 1.58x
EV / EBITDA 8.9x 8.65x 9.19x 10x 10.3x 10.2x 9.76x 9.2x
EV / EBIT 12.2x 11.7x 12.4x 13.5x 14.1x 13.8x 13x 12.2x
EV / FCF 11.9x 13.1x 20.1x 37.1x 34.1x 20.3x 18x 15.7x
FCF Yield 8.44% 7.64% 4.97% 2.69% 2.93% 4.93% 5.56% 6.36%
Dividend per Share 2 1.815 1.905 2.005 2.1 2.175 2.243 2.344 2.447
Rate of return 8.27% 7.9% 7.61% 6.7% 6.78% 6.12% 6.4% 6.68%
EPS 2 2.1 2.5 2.52 2.69 2.66 3.009 3.213 3.498
Distribution rate 86.4% 76.2% 79.6% 78.1% 81.8% 74.6% 73% 70%
Net sales 1 40,807 58,186 49,715 56,219 52,596 63,419 65,192 70,067
EBITDA 1 8,381 9,309 9,318 9,899 9,964 10,961 11,438 12,016
EBIT 1 6,104 6,907 6,929 7,338 7,266 8,153 8,569 9,083
Net income 1 4,634 5,487 5,529 5,897 5,810 6,589 6,995 7,504
Net Debt 1 26,716 28,089 28,428 31,058 33,150 33,092 32,510 31,408
Reference price 2 21.96 24.12 26.35 31.36 32.06 36.65 36.65 36.65
Nbr of stocks (in thousands) 2,182,130 2,175,570 2,171,879 2,167,575 2,163,321 2,159,477 - -
Announcement Date 01/02/22 01/02/23 01/02/24 04/02/25 03/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
12.21x1.77x10.26x6.1% 79.36B
23.1x3.19x12.85x5.88% 104B
27.97x9.59x13.85x3.04% 84.72B
11.78x1.12x7.2x6.78% 69.52B
19.78x5.51x11.11x3.88% 68.47B
22.48x9.2x12.38x4.22% 61.3B
24.67x4.21x13.37x1.79% 59.58B
13.14x6.31x11.38x8.01% 57.59B
15.37x2.05x10.12x4.86% 55.87B
13.53x3.94x11.09x5.13% 30.7B
Average 18.40x 4.69x 11.36x 4.97% 67.14B
Weighted average by Cap. 19.07x 4.70x 11.48x 4.99%

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. Stocks
  3. EPD Stock
  4. Valuation Enterprise Products Partners L.P.