|
Real-time Estimate
Cboe BZX
07:00:17 16/10/26 am AEDT
|
5-day change | 1st Jan Change | ||
| 56.88 USD | -1.02% |
|
-0.68% | +6.67% |
| 22/08 | MPLX Set for Stronger 2027 Growth as Projects Ramp, RBC Says | MT |
| 21/08 | RBC Raises Price Target on MPLX to $64 From $60, Keeps Outperform Rating | MT |
Company Valuation: MPLX LP
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 | 58,256 | - | - |
| Change | - | 9.17% | 11.59% | 32.63% | 11.32% | 7.32% | - | - |
| Enterprise Value (EV) 1 | 48,736 | 52,504 | 56,148 | 68,189 | 77,797 | 83,534 | 84,433 | 85,280 |
| Change | - | 7.73% | 6.94% | 21.45% | 14.09% | 7.38% | 1.08% | 1% |
| 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 | 4.06x | 4x | 3.96x |
| PEG | - | 0.3x | 7.25x | 1.1x | 0.8x | -1.2x | 1x | 1.59x |
| Capitalization / Revenue | 3.01x | 2.84x | 3.26x | 4.09x | 4.18x | 4.44x | 4.13x | 3.89x |
| EV / Revenue | 4.86x | 4.52x | 4.98x | 5.71x | 5.99x | 6.36x | 5.99x | 5.69x |
| 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 | 15x | 13.8x | 13.3x |
| EV / FCF | 11.1x | 12.5x | 13.6x | 17.3x | 75.3x | 28.2x | 19.7x | 17.1x |
| FCF Yield | 9.03% | 8.02% | 7.36% | 5.78% | 1.33% | 3.55% | 5.07% | 5.84% |
| Dividend per Share 2 | 3.36 | 2.96 | 3.25 | 3.613 | 4.066 | 4.549 | 5.13 | 5.527 |
| Rate of return | 11.4% | 9.01% | 8.85% | 7.55% | 7.62% | 7.92% | 8.93% | 9.62% |
| EPS 2 | 2.86 | 3.75 | 3.8 | 4.21 | 4.82 | 4.296 | 4.824 | 5.162 |
| Distribution rate | 117% | 78.9% | 85.5% | 85.8% | 84.4% | 106% | 106% | 107% |
| Net sales 1 | 10,027 | 11,613 | 11,281 | 11,933 | 12,998 | 13,133 | 14,093 | 14,983 |
| EBITDA 1 | 5,560 | 5,775 | 6,269 | 6,764 | 7,017 | 7,269 | 7,836 | 8,285 |
| EBIT 1 | 3,992 | 4,911 | 4,900 | 5,288 | 5,943 | 5,577 | 6,109 | 6,422 |
| Net income 1 | 2,936 | 3,815 | 3,829 | 4,290 | 4,912 | 4,430 | 4,969 | 5,320 |
| Net Debt 1 | 18,558 | 19,558 | 19,383 | 19,429 | 23,516 | 25,278 | 26,177 | 27,024 |
| Reference price 2 | 29.59 | 32.84 | 36.72 | 47.86 | 53.37 | 57.46 | 57.46 | 57.46 |
| Nbr of stocks (in thousands) | 1,019,864 | 1,003,243 | 1,001,217 | 1,018,812 | 1,017,065 | 1,013,858 | - | - |
| Announcement Date | 2/2/22 | 31/1/23 | 30/1/24 | 4/2/25 | 3/2/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.37x | 6.37x | 11.49x | 7.92% | 58.26B | |
| 24.19x | 3.25x | 13.04x | 5.76% | 105B | |
| 29.3x | 9.9x | 14.35x | 2.9% | 89.05B | |
| 11.88x | 1.74x | 10.05x | 6.26% | 77.29B | |
| 21.46x | 5.81x | 11.73x | 3.57% | 74.26B | |
| 11.7x | 1.12x | 7.18x | 6.76% | 69.73B | |
| 23.54x | 9.48x | 12.72x | 4.02% | 63.58B | |
| 25.71x | 4.35x | 13.82x | 1.71% | 62.38B | |
| 35.75x | 3.48x | 9.51x | 0.83% | 57.77B | |
| 13.47x | 3.89x | 10.91x | 5.35% | 30.14B | |
| Average | 21.04x | 4.94x | 11.48x | 4.51% | 68.78B | |
| Weighted average by Cap. | 21.57x | 4.99x | 11.66x | 4.53% |
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
- MPLX Stock
- Valuation MPLX LP
Select your edition
All financial news and data tailored to specific country editions
