Energy / Oil & Gas MidstreamNYSE
$25.74
-0.06 (-0.23%)
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 22% · confianza 25%
FCF escenarios
weak_data · normalized FCF $241.7M · quality 86.3/100
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
32/100
D
Piotroski
7/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
12/100
SEC 0%
Sin guardar todavía.
Market Cap
$0
P/E
N/A
•EV/EBITDA
N/A
•ROE
9.1%
↑Gross Margin
55.5%
↑Debt/Equity
0.06
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2023 · 2 años de histórico normalizado
Revenue CAGR
+10.4%
FCF CAGR
+6.3%
FCF margin
60.8%
FCF / Net income
1.74x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $397.8M · net income $138.7M · FCF $241.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2023 | 2022 | 2021 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $397.8M | $397.8M | $371.0M | $326.1M |
| Net Income | $138.7M | $138.7M | $119.0M | $5.7M |
| EBITDA | $294.7M | $294.7M | $249.0M | $121.7M |
| Gross Margin | 55.5% | 55.5% | 55.1% | 48.6% |
| Operating Margin | 49.7% | 49.7% | 50.4% | 44.5% |
| Net Margin | 34.9% | 34.9% | 32.1% | 1.8% |
| Balance Sheet | ||||
| Debt/Equity | 0.06 | 0.06 | 1.02 | 1.24 |
| Current Ratio | 0.37 | 0.37 | — | — |
| Cash Flow | ||||
| Free Cash Flow | $241.7M | $241.7M | $275.2M | $213.9M |
| Returns | ||||
| ROE | 9.1% | 9.1% | 12.4% | 0.6% |
| Growth & Yield | ||||
| Revenue Growth | 7.2% | 7.2% | 13.8% | — |
| Dividend Yield | 8.4% | 8.4% | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
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
+10.5%
Start / end P/E
n/dx → n/dx
EPS bridge
n/d → n/d
Residual
+2.1%
EPS/multiple decomposition requires positive EPS at both endpoints; residual absorbs price move not explained by dividends.
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.