|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 39.15 USD | +2.54% |
|
+4.12% | +13.48% |
| 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 | 5,025 | - | - |
| Change | - | 41.55% | 64.23% | 78.24% | 15.84% | 12.56% | - | - |
| Enterprise Value (EV) 1 | 3,491 | 4,199 | 5,368 | 7,321 | 8,234 | 8,665 | 8,562 | 8,398 |
| Change | - | 20.27% | 27.84% | 36.38% | 12.47% | 5.23% | -1.18% | -1.92% |
| P/E | 15.7x | 14.9x | 15.2x | 14.9x | 12.1x | 14.9x | 13.3x | 13x |
| PBR | 34.3x | 29.3x | 21x | 15.2x | 12.6x | 16.1x | 16.3x | 15.7x |
| PEG | - | 1x | 4.36x | 0.8x | 0.8x | -1.9x | 1.2x | 4.45x |
| Capitalization / Revenue | 0.77x | 1.03x | 1.6x | 2.58x | 2.75x | 3.11x | 2.98x | 2.87x |
| EV / Revenue | 2.9x | 3.29x | 3.98x | 4.9x | 5.08x | 5.36x | 5.08x | 4.79x |
| EV / EBITDA | 3.84x | 4.27x | 5.25x | 6.44x | 6.65x | 6.99x | 6.64x | 6.31x |
| EV / EBIT | 4.8x | 5.31x | 6.57x | 7.97x | 8.17x | 8.71x | 8.13x | 7.63x |
| EV / FCF | 5.98x | 6.74x | 8.65x | 11.2x | 10.6x | 9.85x | 9.14x | 8.62x |
| FCF Yield | 16.7% | 14.8% | 11.6% | 8.95% | 9.46% | 10.2% | 10.9% | 11.6% |
| Dividend per Share 2 | 1.984 | 2.237 | 2.438 | 2.705 | 2.966 | 3.185 | 3.364 | 3.533 |
| Rate of return | 7.18% | 7.48% | 7.71% | 7.31% | 8.6% | 8.14% | 8.59% | 9.02% |
| EPS 2 | 1.76 | 2.01 | 2.08 | 2.49 | 2.86 | 2.636 | 2.934 | 3.019 |
| Distribution rate | 113% | 111% | 117% | 109% | 104% | 121% | 115% | 117% |
| Net sales 1 | 1,204 | 1,275 | 1,349 | 1,496 | 1,621 | 1,615 | 1,686 | 1,752 |
| EBITDA 1 | 908.5 | 982.9 | 1,022 | 1,136 | 1,238 | 1,239 | 1,289 | 1,331 |
| EBIT 1 | 727.2 | 791.2 | 816.9 | 919 | 1,008 | 994.9 | 1,053 | 1,100 |
| Net income 1 | 46.4 | 83.9 | 118.6 | 223.1 | 352.9 | 357.9 | 482.7 | 507.2 |
| Net Debt 1 | 2,561 | 2,882 | 3,206 | 3,468 | 3,770 | 3,640 | 3,538 | 3,373 |
| Reference price 2 | 27.63 | 29.92 | 31.63 | 37.03 | 34.50 | 39.15 | 39.15 | 39.15 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.48x | 5.29x | 6.89x | 8.34% | 5.02B | |
| 26.18x | 4.11x | 13.68x | 5.12% | 120B | |
| 31.17x | 10.2x | 14.7x | 2.89% | 91.82B | |
| 12.51x | 2.04x | 10.38x | 6.2% | 81.43B | |
| 21.51x | 5.7x | 11.54x | 3.75% | 72.28B | |
| 25.19x | 10.1x | 13.68x | 3.69% | 71.73B | |
| 13.23x | 6.39x | 11.35x | 8.02% | 58.36B | |
| 24.64x | 3.81x | 13.1x | 1.87% | 58.77B | |
| 15.29x | 2.28x | 10.56x | 4.93% | 57.14B | |
| 16.34x | 3.72x | 11.27x | 5.15% | 30.83B | |
| Average | 20.05x | 5.36x | 11.72x | 5% | 64.76B | |
| Weighted average by Cap. | 21.71x | 5.56x | 12.47x | 4.6% |
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
