Energy / Oil & Gas MidstreamNYSE
$10.97
-0.03 (-0.27%)
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 $136.2M · quality 68.3/100
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
52/100
C
Piotroski
7/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
16/100
SEC 0%
Sin guardar todavía.
Market Cap
$379M
P/E
32.3x
↑EV/EBITDA
6.5x
↓ROE
3.7%
↓Gross Margin
30.4%
↑Debt/Equity
1.54
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+10.7%
FCF CAGR
+16.8%
FCF margin
42.7%
FCF / Net income
6.68x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $364.4M · net income $23.3M · FCF $155.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $364.4M | $364.4M | $318.6M | $290.7M | $268.6M |
| Net Income | $23.3M | $23.3M | $14.1M | $-34.3M | $58.7M |
| EBITDA | $197.0M | $197.0M | $190.7M | $140.9M | $205.4M |
| EPS | 0.48 | 0.48 | 0.21 | -1.01 | 1.73 |
| Gross Margin | 30.4% | 30.4% | 29.7% | 27.8% | 26.9% |
| Operating Margin | 28.4% | 28.4% | 27.8% | 25.7% | 24.7% |
| Net Margin | 6.4% | 6.4% | 4.4% | -11.8% | 21.8% |
| Balance Sheet | |||||
| Debt/Equity | 1.54 | 1.54 | 1.48 | 1.58 | 1.62 |
| Current Ratio | 0.25 | 0.25 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $155.5M | $155.5M | $136.2M | $128.9M | $97.6M |
| Returns | |||||
| ROE | 3.7% | 3.7% | 2.3% | -5.7% | 9.0% |
| Valuation | |||||
| P/E | 32.26 | 32.26 | 29.57 | — | 5.72 |
| EV/EBITDA | 6.53 | 6.53 | 5.65 | 7.86 | 6.56 |
| P/B | 0.67 | 0.67 | 0.39 | 0.35 | 0.51 |
| Growth & Yield | |||||
| Revenue Growth | 14.4% | 14.4% | 9.6% | 8.2% | — |
| EPS Growth | 128.6% | 128.6% | 120.8% | -158.2% | — |
| Dividend Yield | 1.8% | 1.8% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
26.6%
EPS terminal req.
$0.97
Spread vs growth
102.0%
5Y implied EPS CAGR
19.7%
EPS terminal req.
$1.18
Spread vs growth
108.9%
10Y implied EPS CAGR
14.7%
EPS terminal req.
$1.90
Spread vs growth
113.8%
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
+73.8%
Start / end P/E
30.4x → 22.9x
EPS bridge
0.21 → 0.48
Residual
-31.9%
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.