Valuation MPLX LP OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 16:54:03 18/03/2021 GMT			5-day change	1st Jan Change
33.38 ^USD	+1.14%		-.--%	-

06-16	US natgas prices at Waha turn positive for first time since February as pipeline constraints ease	RE
05-28	US natgas prices at Waha remain negative but rise to 16-week high as pipeline constraints ease	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	30,178	32,946	36,765	48,760	54,281	58,357	-	-
Change	-	9.17%	11.59%	32.63%	11.32%	7.51%	-	-
Enterprise Value (EV) ¹	48,736	52,504	56,148	68,189	77,797	83,262	84,194	85,083
Change	-	7.73%	6.94%	21.45%	14.09%	7.03%	1.12%	1.06%
P/E	10.3x	8.76x	9.66x	11.4x	11.1x	13.4x	11.9x	11.1x
PBR	2.57x	2.67x	2.9x	3.59x	3.79x	4.02x	4x	4.04x
PEG	-	0.3x	7.25x	1.1x	0.8x	-1.3x	1x	1.5x
Capitalization / Revenue	3.01x	2.84x	3.26x	4.09x	4.18x	4.52x	4.23x	3.99x
EV / Revenue	4.86x	4.52x	4.98x	5.71x	5.99x	6.46x	6.1x	5.81x
EV / EBITDA	8.77x	9.09x	8.96x	10.1x	11.1x	11.5x	10.8x	10.3x
EV / EBIT	12.2x	10.7x	11.5x	12.9x	13.1x	14.9x	13.8x	13.3x
EV / FCF	11.1x	12.5x	13.6x	17.3x	75.3x	24.7x	19.6x	17.2x
FCF Yield	9.03%	8.02%	7.36%	5.78%	1.33%	4.05%	5.11%	5.82%
Dividend per Share ²	3.36	2.96	3.25	3.613	4.066	4.527	5.058	5.581
Rate of return	11.4%	9.01%	8.85%	7.55%	7.62%	7.87%	8.79%	9.7%
EPS ²	2.86	3.75	3.8	4.21	4.82	4.307	4.819	5.176
Distribution rate	117%	78.9%	85.5%	85.8%	84.4%	105%	105%	108%
Net sales ¹	10,027	11,613	11,281	11,933	12,998	12,898	13,801	14,641
EBITDA ¹	5,560	5,775	6,269	6,764	7,017	7,269	7,822	8,231
EBIT ¹	3,992	4,911	4,900	5,288	5,943	5,603	6,113	6,419
Net income ¹	2,936	3,815	3,829	4,290	4,912	4,484	4,974	5,311
Net Debt ¹	18,558	19,558	19,383	19,429	23,516	24,905	25,837	26,726
Reference price ²	29.59	32.84	36.72	47.86	53.37	57.51	57.51	57.51
Nbr of stocks (in thousands)	1,019,864	1,003,243	1,001,217	1,018,812	1,017,065	1,014,734	-	-
Announcement Date	02/02/22	31/01/23	30/01/24	04/02/25	03/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ENBRIDGE INC.	27.35x	4.28x	13.97x	4.9%	123B
WILLIAMS COMPANIES, INC.	31.61x	10.11x	14.83x	2.83%	91.1B
ENTERPRISE PRODUCTS PARTNERS L.P.	13.55x	2.14x	10.95x	5.8%	84.14B
TC ENERGY CORPORATION	24.48x	10.28x	13.93x	3.57%	72.75B
KINDER MORGAN, INC.	22.25x	5.83x	11.7x	3.66%	72.28B
TARGA RESOURCES CORP.	26.38x	4.02x	13.83x	1.75%	61.06B
ONEOK, INC.	16.12x	2.37x	10.88x	4.69%	57.82B
CHENIERE ENERGY PARTNERS, L.P.	18x	3.87x	11.57x	4.93%	31.25B
PEMBINA PIPELINE CORPORATION	23.77x	6.62x	12.97x	4.08%	29.57B
Average	22.61x	5.50x	12.74x	4.02%	69.21B
Weighted average by Cap.	23.40x	5.61x	12.95x	4.05%