Energy / Oil & Gas MidstreamNYSE
$258.01
+2.95 (+1.15%)
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 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $683.9M · quality 39.3/100
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
6/9
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
$55.4B
P/E
26.4x
↑EV/EBITDA
15.0x
↑ROE
62.7%
↑Gross Margin
29.4%
↑Debt/Equity
5.71
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2009–2025 · 16 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
+5.8%
FCF margin
3.4%
FCF / Net income
0.30x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $17.03B · net income $1.92B · FCF $584.1M
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||
| Revenue | $17.03B | $17.03B | $16.38B | $16.06B | $20.93B | $16.09B | $6.87B | $7.40B | $9.35B | $7.80B | $6.69B | — | — | — | — | — | — | — |
| Net Income | $1.92B | $1.92B | $1.31B | $1.35B | $1.20B | $71.2M | $-1.55B | $-209.2M | $1.6M | $54.0M | $-187.3M | $58.3M | $102.3M | $65.1M | $38.1M | $30.7M | $-15.0M | $29.3M |
| EBITDA | $4.85B | $4.85B | $4.13B | $3.96B | $3.21B | $1.74B | $-438.6M | $1.16B | $1.05B | $687.1M | $813.5M | $803.8M | $991.5M | $640.1M | $533.9M | $532.1M | $381.6M | $387.5M |
| EPS | 8.63 | 8.63 | 5.87 | 3.66 | 3.88 | -0.07 | -7.26 | -1.44 | -0.53 | -0.31 | -1.80 | 1.09 | 2.43 | 1.55 | 0.91 | 0.74 | -30.94 | 0.00 |
| Gross Margin | 29.4% | 29.4% | 26.0% | 25.2% | 14.1% | — | — | 34.5% | 24.0% | 24.5% | 26.4% | — | — | — | — | — | — | — |
| Operating Margin | 19.6% | 19.6% | 16.5% | 16.4% | 8.3% | 5.4% | -19.0% | 2.6% | 2.5% | -1.6% | 0.8% | — | — | — | — | — | — | — |
| Net Margin | 11.3% | 11.3% | 8.0% | 8.4% | 5.7% | 0.4% | -22.6% | -2.8% | 0.0% | 0.7% | -2.8% | — | — | — | — | — | — | — |
| Balance Sheet | ||||||||||||||||||
| Debt/Equity | 5.71 | 5.71 | 5.50 | 4.75 | 4.34 | 3.28 | 2.92 | 1.59 | 0.93 | 0.76 | 0.88 | 3.91 | 16.99 | 20.09 | 17.18 | 9.91 | 10.64 | — |
| Current Ratio | 0.72 | 0.72 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | ||||||||||||||||||
| Free Cash Flow | $584.1M | $584.1M | $683.9M | $826.2M | $1.05B | $1.80B | $792.9M | $-1.49B | $-1.97B | $-358.0M | $275.3M | — | — | $-630.9M | $-154.5M | $47.4M | $65.9M | $236.4M |
| Returns | ||||||||||||||||||
| ROE | 62.7% | 62.7% | 50.6% | 49.1% | 44.8% | 3.5% | -58.6% | -4.3% | 0.0% | 0.9% | -3.6% | 4.0% | 60.2% | 43.8% | 26.4% | 19.4% | -10.4% | — |
| Valuation | ||||||||||||||||||
| P/E | 26.35 | 26.35 | 31.70 | 23.44 | 18.84 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 14.98 | 14.98 | 13.24 | 8.15 | 8.81 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 18.05 | 18.05 | 15.64 | 7.08 | 6.34 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | ||||||||||||||||||
| Revenue Growth | 3.9% | 3.9% | 2.0% | -23.3% | — | 134.1% | -7.1% | -20.9% | 19.9% | 16.6% | — | — | — | — | — | — | — | — |
| EPS Growth | 46.9% | 46.9% | 60.5% | -5.7% | — | 99.0% | -404.2% | -171.7% | -71.0% | 82.8% | -265.1% | -55.1% | 56.8% | 70.3% | 23.0% | 102.4% | — | — |
| Dividend Yield | 1.7% | 1.7% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
38.4%
EPS terminal req.
$22.89
Spread vs growth
8.5%
5Y implied EPS CAGR
26.3%
EPS terminal req.
$27.70
Spread vs growth
20.7%
10Y implied EPS CAGR
17.9%
EPS terminal req.
$44.61
Spread vs growth
29.1%
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
+65.0%
Start / end P/E
26.9x → 29.9x
EPS bridge
5.87 → 8.63
Residual
+5.3%
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.