Energy / Oil & Gas MidstreamNYSE
$54.96
+0.31 (+0.57%)
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 $4.5B · quality 65.3/100
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
34/100
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
$55.8B
P/E
11.9x
↓EV/EBITDA
10.9x
↑ROE
34.3%
↑Gross Margin
43.6%
↑Debt/Equity
1.83
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2012–2025 · 13 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
35.7%
FCF / Net income
0.83x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $11.47B · net income $4.91B · FCF $4.10B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||
| Revenue | $11.47B | $11.47B | $10.90B | $10.43B | $10.54B | $8.02B | $6.90B | $7.04B | $5.45B | $3.87B | $3.03B | $1.10B | $793.0M | $486.0M | — |
| Net Income | $4.91B | $4.91B | $4.32B | $3.93B | $3.94B | $3.08B | $-720.0M | $1.03B | $1.82B | $794.0M | $233.0M | $156.0M | $121.0M | $78.0M | $13.1M |
| EBITDA | $7.34B | $7.34B | $6.59B | $6.09B | $6.06B | — | — | — | — | — | — | — | — | — | — |
| EPS | 4.82 | 4.82 | 4.21 | 3.80 | 3.75 | — | — | — | — | — | — | — | — | — | — |
| Gross Margin | 43.6% | 43.6% | 44.2% | 43.7% | 40.7% | — | — | — | — | — | — | — | — | — | — |
| Operating Margin | 41.5% | 41.5% | 41.0% | 40.3% | 42.1% | 49.8% | 3.1% | — | — | — | — | — | — | — | — |
| Net Margin | 42.8% | 42.8% | 39.6% | 37.6% | 37.4% | 38.4% | -10.4% | 14.7% | 33.4% | 20.5% | 7.7% | 14.2% | 15.3% | 16.0% | — |
| Balance Sheet | |||||||||||||||
| Debt/Equity | 1.83 | 1.83 | 1.56 | 1.57 | 1.53 | — | — | — | — | — | — | — | — | — | — |
| Current Ratio | 1.10 | 1.10 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | |||||||||||||||
| Free Cash Flow | $4.10B | $4.10B | $4.89B | $4.46B | $4.21B | $4.38B | $3.34B | $1.67B | $960.0M | $496.0M | $178.0M | $93.0M | $193.0M | $105.0M | — |
| Returns | |||||||||||||||
| ROE | 34.3% | 34.3% | 31.3% | 29.4% | 29.7% | — | — | — | — | — | — | 1.7% | 26.1% | 7.0% | 1.1% |
| Valuation | |||||||||||||||
| P/E | 11.90 | 11.90 | 11.52 | 9.77 | 8.96 | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 10.90 | 10.90 | 10.50 | 9.37 | 8.90 | — | — | — | — | — | — | — | — | — | — |
| P/B | 3.92 | 3.92 | 3.58 | 2.79 | 2.56 | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | |||||||||||||||
| Revenue Growth | 5.2% | 5.2% | 4.5% | -1.0% | — | 16.3% | -2.1% | 29.2% | 40.9% | 27.7% | 175.1% | 38.8% | 63.2% | — | — |
| EPS Growth | 14.5% | 14.5% | 10.8% | 1.3% | — | — | — | — | — | — | — | — | — | — | — |
| Dividend Yield | 7.9% | 7.9% | — | — | — | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
0.4%
EPS terminal req.
$4.88
Spread vs growth
14.1%
5Y implied EPS CAGR
4.1%
EPS terminal req.
$5.90
Spread vs growth
10.4%
10Y implied EPS CAGR
7.0%
EPS terminal req.
$9.50
Spread vs growth
7.5%
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
+15.6%
Start / end P/E
12.1x → 11.4x
EPS bridge
4.21 → 4.82
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.