Energy / Oil & Gas MidstreamNYSE
$37.17
+0.38 (+1.03%)
FCF base 3Y
n/d
n/d CAGR · yield n/d
FCF base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 23% · confianza 25%
FCF escenarios
weak_data · normalized FCF $3.6B · quality 63.7/100
Ranking barato/determinista: CAGR esperado 5Y + downside bear + calidad del modelo + balance + capital allocation + data gate. No entra en buy-candidate si la data es débil o el CAGR 5Y no compensa.
SA Score
26/100
D
Piotroski
4/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$80.4B
P/E
13.8x
↓EV/EBITDA
12.0x
↑ROE
19.5%
↑Gross Margin
13.6%
↓Debt/Equity
1.17
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2007–2025 · 18 años de histórico normalizado
Revenue CAGR
+3.8%
FCF CAGR
—
FCF margin
5.6%
FCF / Net income
0.51x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $52.60B · net income $5.81B · FCF $2.96B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||||
| Revenue | $52.60B | $52.60B | $56.22B | $49.72B | $58.19B | $40.81B | $27.20B | $32.79B | $36.53B | $29.24B | $23.02B | $27.03B | $47.95B | $47.73B | $42.58B | $44.31B | $33.74B | $25.51B | $35.47B | $26.71B |
| Net Income | $5.81B | $5.81B | $5.90B | $5.53B | $5.49B | $4.63B | $3.77B | $4.59B | $4.17B | $2.80B | $2.51B | $2.52B | $2.79B | $2.60B | $2.42B | $2.05B | $320.8M | $204.1M | $164.0M | $533.6M |
| EBITDA | $9.63B | $9.63B | $9.59B | $9.04B | $8.91B | — | $7.11B | $8.03B | $7.20B | $5.57B | $5.13B | $5.06B | $5.14B | $4.68B | $4.21B | $3.87B | $3.13B | $2.69B | $2.51B | $1.85B |
| EPS | 2.66 | 2.66 | 2.69 | 2.52 | 2.50 | — | — | — | — | — | — | — | — | — | — | 1.19 | 0.57 | 0.49 | 0.45 | — |
| Gross Margin | 13.6% | 13.6% | 12.8% | 13.5% | 11.5% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating Margin | 13.1% | 13.1% | 12.3% | 13.0% | 11.1% | 15.0% | 18.5% | 18.5% | 14.8% | 13.4% | 15.6% | 13.1% | 7.9% | 7.3% | 7.3% | 6.5% | 6.4% | 7.3% | 5.0% | 4.5% |
| Net Margin | 11.1% | 11.1% | 10.5% | 11.1% | 9.4% | 11.4% | 13.9% | 14.0% | 11.4% | 9.6% | 10.9% | 9.3% | 5.8% | 5.4% | 5.7% | 4.6% | 1.0% | 0.8% | 0.5% | 2.0% |
| Balance Sheet | ||||||||||||||||||||
| Debt/Equity | 1.17 | 1.17 | 1.12 | 1.05 | 1.07 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Current Ratio | 0.91 | 0.91 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | ||||||||||||||||||||
| Free Cash Flow | $2.96B | $2.96B | $3.57B | $4.30B | $6.08B | $6.29B | $2.60B | $1.99B | $1.90B | $1.56B | $1.08B | $171.7M | — | — | $-731.0M | $-537.0M | $259.2M | $826.0M | $-973.2M | $-810.4M |
| Returns | ||||||||||||||||||||
| ROE | 19.5% | 19.5% | 20.5% | 20.0% | 20.6% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Valuation | ||||||||||||||||||||
| P/E | 13.77 | 13.77 | 11.83 | 10.60 | 10.00 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 11.96 | 11.96 | 10.58 | 9.67 | 9.37 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 2.73 | 2.73 | 2.42 | 2.11 | 2.06 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | ||||||||||||||||||||
| Revenue Growth | -6.4% | -6.4% | 13.1% | -14.6% | — | 50.0% | -17.0% | -10.3% | 24.9% | 27.0% | -14.8% | -43.6% | 0.5% | 12.1% | -3.9% | 31.3% | 32.3% | -28.1% | 32.8% | — |
| EPS Growth | -1.1% | -1.1% | 6.7% | 0.8% | — | — | — | — | — | — | — | — | — | — | — | 107.0% | 16.2% | 11.2% | — | — |
| Dividend Yield | 5.9% | 5.9% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
7.4%
EPS terminal req.
$3.30
Spread vs growth
-8.5%
5Y implied EPS CAGR
8.5%
EPS terminal req.
$3.99
Spread vs growth
-9.6%
10Y implied EPS CAGR
9.2%
EPS terminal req.
$6.43
Spread vs growth
-10.3%
Qué te dice: cuánto EPS CAGR está descontando el precio si sales al múltiplo terminal indicado. Si el growth observado queda por debajo, el mercado está pidiendo una ejecución muy fina.
Total return
+26.6%
Start / end P/E
11.5x → 14.0x
EPS bridge
2.69 → 2.66
Residual
-0.2%
Simple additive decomposition: total return = EPS growth contribution + P/E multiple contribution + dividend contribution + explicit residual. The residual captures cross-terms, buybacks/share-count effects, FX, special dividends, data noise and methodology mismatch so the bridge always reconciles.