Valuation MPLX LP OTC Markets

Stocks

Delayed OTC Markets Other stock markets 03:54:03 19/03/21 am AEDT			5-day change	1st Jan Change
33.38 ^USD	+1.14%		-.--%	-

16/06	US natgas prices at Waha turn positive for first time since February as pipeline constraints ease	RE
28/05	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	56,734	-	-
Change	-	9.17%	11.59%	32.63%	11.32%	4.52%	-	-
Enterprise Value (EV) ¹	48,736	52,504	56,148	68,189	77,797	81,649	82,617	83,425
Change	-	7.73%	6.94%	21.45%	14.09%	4.95%	1.19%	0.98%
P/E	10.3x	8.76x	9.66x	11.4x	11.1x	13x	11.6x	10.8x
PBR	2.57x	2.67x	2.9x	3.59x	-	3.91x	3.91x	3.97x
PEG	-	0.3x	7.25x	1.1x	0.8x	-1.2x	1x	1.47x
Capitalization / Revenue	3.01x	2.84x	3.26x	4.09x	4.18x	4.37x	4.11x	3.88x
EV / Revenue	4.86x	4.52x	4.98x	5.71x	5.99x	6.29x	5.98x	5.71x
EV / EBITDA	8.77x	9.09x	8.96x	10.1x	11.1x	11.2x	10.5x	10.1x
EV / EBIT	12.2x	10.7x	11.5x	12.9x	13.1x	14.5x	13.5x	13.1x
EV / FCF	11.1x	12.5x	13.6x	17.3x	75.3x	24.2x	19.2x	16.8x
FCF Yield	9.03%	8.02%	7.36%	5.78%	1.33%	4.13%	5.21%	5.94%
Dividend per Share ²	3.36	2.96	3.25	3.613	4.066	4.567	5.134	5.581
Rate of return	11.4%	9.01%	8.85%	7.55%	7.62%	8.17%	9.18%	9.98%
EPS ²	2.86	3.75	3.8	4.21	4.82	4.316	4.802	5.155
Distribution rate	117%	78.9%	85.5%	85.8%	84.4%	106%	107%	108%
Net sales ¹	10,027	11,613	11,281	11,933	12,998	12,978	13,806	14,615
EBITDA ¹	5,560	5,775	6,269	6,764	7,017	7,308	7,833	8,248
EBIT ¹	3,992	4,911	4,900	5,288	5,943	5,628	6,099	6,389
Net income ¹	2,936	3,815	3,829	4,290	4,912	4,513	4,960	5,284
Net Debt ¹	18,558	19,558	19,383	19,429	23,516	24,915	25,883	26,692
Reference price ²	29.59	32.84	36.72	47.86	53.37	55.91	55.91	55.91
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	2/2/22	31/1/23	30/1/24	4/2/25	3/2/26	-	-	-

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.	25.93x	4.19x	13.72x	5.05%	120B
WILLIAMS COMPANIES, INC.	30.44x	9.89x	14.43x	2.96%	87.14B
ENTERPRISE PRODUCTS PARTNERS L.P.	12.53x	2.03x	10.4x	6.19%	79.01B
TC ENERGY CORPORATION	24.98x	10.15x	13.75x	3.65%	71.28B
KINDER MORGAN, INC.	21.26x	5.67x	11.44x	3.8%	69.7B
TARGA RESOURCES CORP.	24.37x	3.78x	13x	1.89%	55.97B
ONEOK, INC.	14.97x	2.25x	10.42x	5.03%	53.92B
CHENIERE ENERGY PARTNERS, L.P.	15.81x	3.63x	11x	5.34%	28.92B
PEMBINA PIPELINE CORPORATION	21.82x	6.18x	12.1x	4.48%	27.07B
Average	21.35x	5.31x	12.25x	4.27%	65.86B
Weighted average by Cap.	22.32x	5.48x	12.54x	4.27%