|
Market Closed -
Other stock markets
|
After hours 00:55:23 | |||
| 40.34 USD | +0.60% |
|
41.90 | +3.85% |
| 06-10 | Morgan Stanley Downgrades Hess Midstream to Underweight From Equal Weight, $38 Price Target | MT |
| 06-10 | Analyst recommendations: Nike, Pfizer, Hewlett Packard, Intel, The Trade Desk… |  |
Company Valuation: Hess Midstream LP
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 930.1 | 1,317 | 2,162 | 3,854 | 4,464 | 5,178 | - | - |
| Change | - | 41.55% | 64.23% | 78.24% | 15.84% | 15.99% | - | - |
| Enterprise Value (EV) 1 | 3,491 | 4,199 | 5,368 | 7,321 | 8,234 | 8,818 | 8,661 | 8,547 |
| Change | - | 20.27% | 27.84% | 36.38% | 12.47% | 7.09% | -1.79% | -1.32% |
| P/E | 15.7x | 14.9x | 15.2x | 14.9x | 12.1x | 14.8x | 13.9x | 13.3x |
| PBR | 34.3x | 29.3x | 21x | 15.2x | 12.6x | 16.6x | 16.8x | 16.2x |
| PEG | - | 1x | 4.36x | 0.8x | 0.8x | -3.37x | 2.16x | 3.37x |
| Capitalization / Revenue | 0.77x | 1.03x | 1.6x | 2.58x | 2.75x | 3.21x | 3.07x | 2.96x |
| EV / Revenue | 2.9x | 3.29x | 3.98x | 4.9x | 5.08x | 5.46x | 5.14x | 4.88x |
| EV / EBITDA | 3.84x | 4.27x | 5.25x | 6.44x | 6.65x | 7.13x | 6.73x | 6.43x |
| EV / EBIT | 4.8x | 5.31x | 6.57x | 7.97x | 8.17x | 8.86x | 8.21x | 7.76x |
| EV / FCF | 5.98x | 6.74x | 8.65x | 11.2x | 10.6x | 10x | 9.25x | 8.77x |
| FCF Yield | 16.7% | 14.8% | 11.6% | 8.95% | 9.46% | 9.98% | 10.8% | 11.4% |
| Dividend per Share 2 | 1.984 | 2.237 | 2.438 | 2.705 | 2.966 | 3.188 | 3.38 | 3.549 |
| Rate of return | 7.18% | 7.48% | 7.71% | 7.31% | 8.6% | 7.9% | 8.38% | 8.8% |
| EPS 2 | 1.76 | 2.01 | 2.08 | 2.49 | 2.86 | 2.734 | 2.91 | 3.025 |
| Distribution rate | 113% | 111% | 117% | 109% | 104% | 117% | 116% | 117% |
| Net sales 1 | 1,204 | 1,275 | 1,349 | 1,496 | 1,621 | 1,614 | 1,686 | 1,752 |
| EBITDA 1 | 908.5 | 982.9 | 1,022 | 1,136 | 1,238 | 1,237 | 1,287 | 1,329 |
| EBIT 1 | 727.2 | 791.2 | 816.9 | 919 | 1,008 | 995.4 | 1,054 | 1,102 |
| Net income 1 | 46.4 | 83.9 | 118.6 | 223.1 | 352.9 | 368.2 | 396.9 | 419.7 |
| Net Debt 1 | 2,561 | 2,882 | 3,206 | 3,468 | 3,770 | 3,641 | 3,483 | 3,369 |
| Reference price 2 | 27.63 | 29.92 | 31.63 | 37.03 | 34.50 | 40.34 | 40.34 | 40.34 |
| Nbr of stocks (in thousands) | 33,663 | 44,003 | 68,358 | 104,071 | 129,392 | 128,351 | - | - |
| Announcement Date | 26/01/22 | 25/01/23 | 31/01/24 | 29/01/25 | 02/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.67x | 5.44x | 7.1x | 7.95% | 5.15B | |
| 27.37x | 4.2x | 13.99x | 4.9% | 123B | |
| 31.78x | 10.12x | 14.83x | 2.82% | 91.39B | |
| 13.16x | 2.1x | 10.73x | 5.94% | 82.21B | |
| 25.59x | 10.29x | 13.91x | 3.57% | 72.97B | |
| 22.14x | 5.84x | 11.72x | 3.66% | 72.4B | |
| 26.02x | 3.96x | 13.69x | 1.76% | 60.16B | |
| 16.28x | 2.39x | 10.97x | 4.63% | 58.6B | |
| 13.29x | 6.4x | 11.39x | 7.99% | 58.01B | |
| 16.82x | 3.76x | 11.35x | 5.09% | 30.36B | |
| Average | 20.71x | 5.45x | 11.97x | 4.83% | 65.47B | |
| Weighted average by Cap. | 22.47x | 5.62x | 12.73x | 4.45% |
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
- Stock Market
- Stocks
- HESM Stock
- Valuation Hess Midstream LP
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
