Stock NS NUSTAR ENERGY L.P.
Add to a list
To use this feature you must be a member
Log inSign up

Financials NuStar Energy L.P.

Equities

NS

US67058H1023

Oil & Gas Transportation Services

Delayed Nyse
Other stock markets
 21:00:01 02/05/2024 BST 		5-day change 1st Jan Change
21.96 USD -1.83% Intraday chart for NuStar Energy L.P. -1.88% +17.56%
05:32pm Sunoco Completes Acquisition of NuStar Energy; Raises Quarterly Distribution MT
04-29 NuStar Energy L.P. Reports Earnings Results for the First Quarter Ended March 31, 2024 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 2,786 1,574 1,740 1,765 2,352 2,779 - -
Enterprise Value (EV) 1 6,167 5,017 4,922 5,048 5,764 6,508 6,268 2,779
P/E ratio -11.2 x -4.57 x -16 x 44.4 x 25.9 x 19.7 x 14.2 x 16 x
Yield 9.28% 11.1% 10.1% 10% 8.57% 7.29% 7.31% 7.39%
Capitalization / Revenue 1.86 x 1.06 x 1.08 x 1.05 x 1.44 x 1.69 x 1.63 x 1.68 x
EV / Revenue 4.12 x 3.39 x 3.04 x 3 x 3.53 x 3.97 x 3.68 x 1.68 x
EV / EBITDA 8.76 x 6.94 x 6.99 x 6.99 x 7.84 x 8.85 x 8.17 x 3.56 x
EV / FCF -50.7 x 15.3 x 15.4 x 13 x 15.7 x 25.1 x 19.7 x 8.93 x
FCF Yield -1.97% 6.54% 6.51% 7.66% 6.36% 3.98% 5.07% 11.2%
Price to Book 1.58 x 1.28 x - - - - - -
Nbr of stocks (in thousands) 107,786 109,195 109,567 110,314 125,896 126,535 - -
Reference price 2 25.85 14.41 15.88 16.00 18.68 21.96 21.96 21.96
Announcement Date 05/02/20 04/02/21 03/02/22 01/02/23 15/02/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 1,498 1,482 1,618 1,683 1,634 1,640 1,703 1,657
EBITDA 1 704.4 723.2 704.6 722.4 735.1 735.3 767.2 780.5
EBIT 1 390.9 434.1 410.6 454.9 510.2 499 517.6 548.8
Operating Margin 26.1% 29.3% 25.37% 27.03% 31.22% 30.42% 30.39% 33.11%
Earnings before Tax (EBT) 1 211.6 -196.3 42.11 226 279.1 227.9 247.2 -
Net income 1 -105.7 -199 38.22 222.7 273.7 230.1 244 -
Net margin -7.06% -13.43% 2.36% 13.23% 16.75% 14.03% 14.33% -
EPS 2 -2.300 -3.150 -0.9900 0.3600 0.7200 1.117 1.547 1.376
Free Cash Flow 1 -121.7 327.9 320.3 386.9 366.8 259.1 318 311
FCF margin -8.13% 22.13% 19.79% 22.99% 22.44% 15.79% 18.67% 18.76%
FCF Conversion (EBITDA) - 45.34% 45.47% 53.56% 49.89% 35.24% 41.45% 39.85%
FCF Conversion (Net income) - - 838.05% 173.7% 134.02% 112.59% 130.33% -
Dividend per Share 2 2.400 1.600 1.600 1.600 1.600 1.600 1.604 1.623
Announcement Date 05/02/20 04/02/21 03/02/22 01/02/23 15/02/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 417.4 409.9 430.2 413.2 430 393.9 378.3 410.3 451.7 390.8 419.3 425.7 434.7 446.1 457.5
EBITDA 1 169.2 173.3 173.6 178.4 197.1 187 169.1 179.7 199.2 168.5 182.7 189.1 193.6 185 191.1
EBIT 1 96.26 104.5 109.1 111.9 129.4 118.9 102.9 115.3 132.1 103.9 120.1 125.3 129.6 119.1 128.4
Operating Margin 23.06% 25.51% 25.35% 27.07% 30.11% 30.19% 27.19% 28.1% 29.24% 26.58% 28.64% 29.43% 29.81% 26.7% 28.06%
Earnings before Tax (EBT) 1 57.87 12.28 60.13 61.06 92.51 107.1 47.33 52.33 72.29 43.99 51.25 59.1 62.16 54.86 64.63
Net income 1 57.52 12.31 59.2 59.63 91.6 105.9 46.14 51.2 70.39 42.74 54.45 59.11 60.47 54.04 63.66
Net margin 13.78% 3% 13.76% 14.43% 21.31% 26.9% 12.2% 12.48% 15.58% 10.94% 12.99% 13.89% 13.91% 12.11% 13.92%
EPS 2 0.1900 0.2200 0.2000 0.2000 0.1800 0.6100 0.0900 0.2000 0.3700 0.1500 0.3080 0.3458 0.3696 0.2954 0.3511
Dividend per Share 2 0.4000 0.4000 0.4000 0.4000 0.4000 0.4000 0.4000 0.4000 0.4000 - 0.4000 0.4000 0.4000 0.4000 0.4033
Announcement Date 03/02/22 05/05/22 04/08/22 03/11/22 01/02/23 04/05/23 03/08/23 02/11/23 15/02/24 29/04/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 3,381 3,444 3,182 3,283 3,413 3,729 3,489 -
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 4.8 x 4.761 x 4.516 x 4.545 x 4.642 x 5.072 x 4.548 x -
Free Cash Flow 1 -122 328 320 387 367 259 318 311
ROE (net income / shareholders' equity) 6.42% -13.2% - - - 61.7% 81.9% 85.4%
ROA (Net income/ Total Assets) - 3.44% - - - - - -
Assets 1 - -5,785 - - - - - -
Book Value Per Share 16.40 11.30 - - - - - -
Cash Flow per Share - 4.820 - - - - - -
Capex 1 534 198 181 141 148 168 170 171
Capex / Sales 35.62% 13.37% 11.19% 8.35% 9.03% 10.24% 9.98% 10.32%
Announcement Date 05/02/20 04/02/21 03/02/22 01/02/23 15/02/24 - - -
1USD in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for NuStar Energy L.P.

Trading Rating
Investor Rating
ESG Refinitiv
C
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
7
Last Close Price
21.96 USD
Average target price
22 USD
Spread / Average Target
+0.18%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Oil & Gas Transportation Services

1st Jan change Capi.
NUSTAR ENERGY L.P. Stock NuStar Energy L.P.
+17.56% 2.78B
ENBRIDGE INC. Stock Enbridge Inc.
+4.17% 77.29B
ENTERPRISE PRODUCTS PARTNERS L.P. Stock Enterprise Products Partners L.P.
+6.28% 60.91B
WILLIAMS COMPANIES Stock Williams Companies
+10.61% 46.96B
ONEOK, INC.. Stock Oneok, Inc..
+9.56% 44.91B
MPLX LP Stock MPLX LP
+11.70% 41.77B
KINDER MORGAN, INC. Stock Kinder Morgan, Inc.
+4.62% 40.97B
TARGA RESOURCES CORP. Stock Targa Resources Corp.
+28.09% 25.14B
CHENIERE ENERGY PARTNERS, L.P. Stock Cheniere Energy Partners, L.P.
+0.43% 24.28B
PEMBINA PIPELINE CORPORATION Stock Pembina Pipeline Corporation
+6.44% 20.46B
Other Oil & Gas Transportation Services
  1. Stock Market
  2. Equities
  3. NS Stock
  4. Financials NuStar Energy L.P.