Energy / Oil & Gas MidstreamNYSE
$19.32
+0.15 (+0.78%)
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 $6.4B · quality 57.3/100
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
21/100
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
$66.5B
P/E
16.1x
↑EV/EBITDA
8.9x
↑ROE
12.9%
↑Gross Margin
19.1%
↓Debt/Equity
2.04
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2008–2025 · 17 años de histórico normalizado
Revenue CAGR
+13.9%
FCF CAGR
—
FCF margin
4.5%
FCF / Net income
0.87x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $85.54B · net income $4.43B · FCF $3.85B
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||||
| Revenue | $85.54B | $85.54B | $82.67B | $78.59B | $89.88B | $67.42B | $38.95B | $54.21B | $54.09B | $40.52B | $31.79B | $36.10B | $55.69B | $48.34B | $16.96B | $8.19B | $6.56B | $5.42B | $9.29B |
| Net Income | $4.43B | $4.43B | $4.81B | $3.94B | $4.76B | $5.47B | $-648.0M | $3.52B | $1.75B | $954.0M | $995.0M | $1.19B | $633.0M | $196.0M | $304.0M | $310.0M | $193.0M | $442.5M | $375.0M |
| EBITDA | $15.21B | $15.21B | $15.40B | $12.56B | $12.54B | $12.61B | $6.66B | $10.35B | $8.26B | $5.28B | $4.07B | $4.24B | $4.19B | $2.86B | $2.23B | $1.82B | $1.45B | $1.44B | $1.37B |
| EPS | 1.21 | 1.21 | 1.28 | 1.09 | 1.40 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Gross Margin | 19.1% | 19.1% | 18.8% | 17.4% | 15.0% | — | — | — | — | — | — | — | 13.1% | 12.0% | 22.8% | 36.9% | 37.9% | — | — |
| Operating Margin | 10.9% | 10.9% | 11.1% | 10.6% | 9.0% | 13.0% | 7.7% | 13.3% | 10.0% | 6.7% | 5.8% | 6.3% | 4.4% | 3.2% | 8.0% | 15.1% | 15.9% | 20.5% | 11.8% |
| Net Margin | 5.2% | 5.2% | 5.8% | 5.0% | 5.3% | 8.1% | -1.7% | 6.5% | 3.2% | 2.4% | 3.1% | 3.3% | 1.1% | 0.4% | 1.8% | 3.8% | 2.9% | 8.2% | 4.0% |
| Balance Sheet | |||||||||||||||||||
| Debt/Equity | 2.04 | 2.04 | 1.72 | 1.45 | 1.49 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Current Ratio | 1.17 | 1.17 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | |||||||||||||||||||
| Free Cash Flow | $3.85B | $3.85B | $7.34B | $6.42B | $5.67B | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Returns | |||||||||||||||||||
| ROE | 12.9% | 12.9% | 13.7% | 10.7% | 14.4% | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Valuation | |||||||||||||||||||
| P/E | 16.10 | 16.10 | 15.34 | 12.80 | 8.68 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 8.90 | 8.90 | 8.28 | 7.75 | 6.89 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 1.94 | 1.94 | 1.91 | 1.21 | 1.14 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | |||||||||||||||||||
| Revenue Growth | 3.5% | 3.5% | 5.2% | -12.6% | — | 73.1% | -28.1% | 0.2% | 33.5% | 27.5% | -11.9% | -35.2% | 15.2% | 184.9% | 107.1% | 24.9% | 21.0% | -41.7% | — |
| EPS Growth | -5.5% | -5.5% | 17.4% | -22.1% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Dividend Yield | 7.0% | 7.0% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
12.3%
EPS terminal req.
$1.71
Spread vs growth
-17.8%
5Y implied EPS CAGR
11.4%
EPS terminal req.
$2.07
Spread vs growth
-16.9%
10Y implied EPS CAGR
10.7%
EPS terminal req.
$3.34
Spread vs growth
-16.2%
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
+17.5%
Start / end P/E
13.7x → 16.0x
EPS bridge
1.28 → 1.21
Residual
-0.9%
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.