Energy / Oil & Gas MidstreamNYSE
$21.86
+0.16 (+0.74%)
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 32% · confianza 23%
FCF escenarios
weak_data · normalized FCF $48.1M · quality 49.3/100
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
59/100
C
Piotroski
5/9
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
$1.3B
P/E
13.5x
↓EV/EBITDA
7.4x
↓ROE
8.2%
↑Gross Margin
31.3%
↑Debt/Equity
0.74
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+7.4%
FCF CAGR
-17.2%
FCF margin
8.2%
FCF / Net income
0.48x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $587.0M · net income $100.1M · FCF $48.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $587.0M | $587.0M | $566.7M | $550.7M | $473.8M |
| Net Income | $100.1M | $100.1M | $85.6M | $82.3M | $53.5M |
| EBITDA | $300.6M | $300.6M | $270.4M | $264.7M | $209.3M |
| EPS | 1.47 | 1.47 | 1.19 | 1.10 | 0.69 |
| Gross Margin | 31.3% | 31.3% | 33.0% | 31.0% | 18.8% |
| Operating Margin | 23.9% | 23.9% | 25.3% | 24.0% | 11.8% |
| Net Margin | 17.1% | 17.1% | 15.1% | 14.9% | 11.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.74 | 0.74 | 0.71 | 0.72 | 0.70 |
| Current Ratio | 1.16 | 1.16 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $48.1M | $48.1M | $169.1M | $-17.5M | $84.5M |
| Returns | |||||
| ROE | 8.2% | 8.2% | 7.1% | 6.9% | 4.6% |
| Valuation | |||||
| P/E | 13.49 | 13.49 | 13.27 | 14.25 | 16.64 |
| EV/EBITDA | 7.44 | 7.44 | 6.88 | 7.09 | 7.43 |
| P/B | 1.21 | 1.21 | 0.94 | 0.98 | 0.77 |
| Growth & Yield | |||||
| Revenue Growth | 3.6% | 3.6% | 2.9% | 16.2% | — |
| EPS Growth | 23.5% | 23.5% | 8.2% | 59.4% | — |
| Dividend Yield | 1.3% | 1.3% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
9.7%
EPS terminal req.
$1.94
Spread vs growth
13.8%
5Y implied EPS CAGR
9.8%
EPS terminal req.
$2.35
Spread vs growth
13.7%
10Y implied EPS CAGR
9.9%
EPS terminal req.
$3.78
Spread vs growth
13.6%
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
+55.5%
Start / end P/E
11.9x → 14.9x
EPS bridge
1.19 → 1.47
Residual
+5.9%
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.