Energy / Oil & Gas MidstreamNYSE
$85.52
+1.58 (+1.88%)
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 $2.8B · quality 59.7/100
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
33/100
D
Piotroski
7/9
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
$53.9B
P/E
15.2x
↓EV/EBITDA
11.1x
↑ROE
15.1%
↑Gross Margin
26.0%
↓Debt/Equity
1.46
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2007–2025 · 18 años de histórico normalizado
Revenue CAGR
+5.2%
FCF CAGR
+17.0%
FCF margin
7.3%
FCF / Net income
0.72x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $33.63B · net income $3.39B · FCF $2.45B
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 | 2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||||
| Revenue | $33.63B | $33.63B | $21.70B | $17.68B | $22.39B | $16.54B | $8.54B | $10.16B | $12.59B | $12.17B | $8.92B | $7.76B | $12.20B | $14.60B | $12.63B | $14.81B | $12.68B | $10.81B | $16.16B | $13.48B |
| Net Income | $3.39B | $3.39B | $3.04B | $2.66B | $1.72B | $1.50B | $612.8M | $1.28B | $1.15B | $387.8M | $352.0M | $245.0M | $314.1M | $266.5M | $360.6M | $360.6M | $334.6M | $305.5M | $311.9M | $304.9M |
| EBITDA | $7.79B | $7.79B | $6.62B | $5.13B | $3.55B | $3.22B | $1.94B | $2.39B | $2.26B | $1.80B | $1.69B | $1.35B | $1.44B | $1.12B | $1.16B | $1.47B | $1.25B | $1.17B | $1.16B | $1.05B |
| EPS | 5.42 | 5.42 | 5.17 | 5.48 | 3.84 | 3.35 | 1.42 | 3.07 | 2.78 | 1.29 | 1.66 | 1.16 | 1.49 | 1.27 | 1.71 | 1.68 | 1.36 | 1.26 | 1.29 | 1.22 |
| Gross Margin | 26.0% | 26.0% | 33.4% | 28.2% | 17.2% | — | — | — | — | — | — | — | 17.3% | 11.3% | 13.0% | 16.1% | 16.3% | 18.5% | 12.0% | 13.4% |
| Operating Margin | 17.3% | 17.3% | 23.3% | 23.9% | 12.5% | 15.7% | 15.9% | 18.8% | 14.6% | 11.4% | 14.5% | 12.8% | 9.4% | 6.0% | 7.5% | 7.8% | 7.4% | 8.2% | 5.7% | 6.1% |
| Net Margin | 10.1% | 10.1% | 14.0% | 15.0% | 7.7% | 9.1% | 7.2% | 12.6% | 9.1% | 3.2% | 3.9% | 3.2% | 2.6% | 1.8% | 2.9% | 2.4% | 2.6% | 2.8% | 1.9% | 2.3% |
| Balance Sheet | ||||||||||||||||||||
| Debt/Equity | 1.46 | 1.46 | 1.88 | 1.31 | 2.11 | 2.12 | 2.35 | 2.00 | 1.35 | 1.46 | 41.96 | 24.79 | 12.08 | 3.32 | 3.06 | 2.02 | 1.51 | 1.96 | 1.97 | — |
| Current Ratio | 0.71 | 0.71 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | ||||||||||||||||||||
| Free Cash Flow | $2.45B | $2.45B | $2.87B | $2.83B | $1.70B | $1.85B | $-296.3M | $-1.90B | $45.2M | $803.0M | $728.6M | $-165.5M | $-493.5M | $-961.8M | $-882.2M | $20.1M | $251.3M | $661.4M | $-997.5M | $146.0M |
| Returns | ||||||||||||||||||||
| ROE | 15.1% | 15.1% | 17.8% | 16.1% | 26.5% | 24.9% | 10.1% | 20.5% | 17.5% | 7.0% | 186.5% | 73.0% | 53.0% | 11.4% | 16.9% | 16.1% | 13.7% | 13.8% | 14.9% | — |
| Valuation | ||||||||||||||||||||
| P/E | 15.24 | 15.24 | 19.90 | 13.06 | 17.34 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 11.08 | 11.08 | 13.86 | 10.93 | 12.20 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 2.38 | 2.38 | 3.54 | 2.11 | 4.60 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | ||||||||||||||||||||
| Revenue Growth | 55.0% | 55.0% | 22.7% | -21.0% | — | 93.6% | -16.0% | -19.3% | 3.4% | 36.5% | 14.9% | -36.3% | -16.5% | 15.6% | -14.7% | 16.8% | 17.3% | -33.1% | 19.9% | — |
| EPS Growth | 4.8% | 4.8% | -5.7% | 42.7% | — | 135.9% | -53.7% | 10.4% | 115.5% | -22.3% | 43.1% | -22.1% | 17.3% | -25.7% | 1.8% | 23.8% | 8.0% | -2.7% | 5.7% | — |
| Dividend Yield | 5.1% | 5.1% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
11.9%
EPS terminal req.
$7.59
Spread vs growth
-7.0%
5Y implied EPS CAGR
11.1%
EPS terminal req.
$9.18
Spread vs growth
-6.3%
10Y implied EPS CAGR
10.6%
EPS terminal req.
$14.79
Spread vs growth
-5.7%
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
+10.9%
Start / end P/E
15.6x → 15.8x
EPS bridge
5.17 → 5.42
Residual
+0.0%
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.