Energy / Oil & Gas MidstreamNYSE
$70.33
-1.06 (-1.48%)
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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $2.3B · quality 52.7/100
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
28/100
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
$86.0B
P/E
30.8x
↑EV/EBITDA
15.6x
↑ROE
20.4%
↑Gross Margin
62.0%
↑Debt/Equity
2.30
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2007–2025 · 18 años de histórico normalizado
Revenue CAGR
+0.9%
FCF CAGR
—
FCF margin
7.5%
FCF / Net income
0.34x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $11.95B · net income $2.62B · FCF $899.0M
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 | $11.95B | $11.95B | $10.50B | $10.91B | $10.96B | $12.78B | $7.65B | $8.14B | $8.60B | $8.03B | $7.50B | $7.36B | $7.64B | $6.86B | $7.49B | $7.93B | $6.64B | $5.28B | $11.89B | $10.24B |
| Net Income | $2.62B | $2.62B | $2.23B | $3.18B | $2.05B | $1.52B | $211.0M | $850.0M | $-155.0M | $2.17B | $-424.0M | $-571.0M | $2.11B | $430.0M | $859.0M | $376.0M | $-1.10B | $285.0M | $1.42B | $990.0M |
| EBITDA | $7.41B | $7.41B | $6.57B | $7.71B | $5.70B | $4.47B | $3.92B | $3.63B | $2.49B | $2.66B | $2.45B | $1.96B | $2.75B | $2.19B | $2.37B | $2.53B | $2.91B | $2.58B | $3.84B | $2.87B |
| EPS | 2.14 | 2.14 | 1.82 | 2.60 | 1.67 | 1.24 | 0.17 | 0.70 | -0.16 | 2.62 | -0.57 | -0.76 | 2.92 | 0.62 | 1.37 | 0.63 | -1.86 | 0.49 | 1.96 | 1.33 |
| Gross Margin | 62.0% | 62.0% | 58.7% | 62.4% | 50.2% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating Margin | 36.9% | 36.9% | 31.8% | 38.4% | 27.5% | 20.6% | 28.8% | 23.6% | 8.9% | 11.5% | 9.2% | 3.1% | 20.5% | 20.0% | 21.5% | 23.5% | 21.2% | 21.0% | 21.3% | 17.5% |
| Net Margin | 21.9% | 21.9% | 21.2% | 29.1% | 18.7% | 11.9% | 2.8% | 10.4% | -1.8% | 27.1% | -5.7% | -7.8% | 27.7% | 6.3% | 11.5% | 4.7% | -16.5% | 5.4% | 11.9% | 9.7% |
| Balance Sheet | ||||||||||||||||||||
| Debt/Equity | 2.30 | 2.30 | 2.17 | 2.13 | 2.00 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Current Ratio | 0.83 | 0.83 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | ||||||||||||||||||||
| Free Cash Flow | $899.0M | $899.0M | $2.30B | $3.37B | $2.61B | $2.71B | $2.26B | $1.58B | $37.0M | $690.0M | $2.10B | $-459.0M | $-1.92B | $-1.35B | $-694.0M | $643.0M | — | — | — | — |
| Returns | ||||||||||||||||||||
| ROE | 20.4% | 20.4% | 17.9% | 25.6% | 17.8% | 13.3% | 1.8% | 6.4% | -1.1% | 22.5% | -9.1% | -9.3% | 24.1% | 8.8% | 18.1% | 29.0% | -16.1% | 3.4% | 16.8% | — |
| Valuation | ||||||||||||||||||||
| P/E | 30.85 | 30.85 | 31.10 | 13.67 | 19.50 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 15.58 | 15.58 | 14.63 | 8.79 | 10.98 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 6.73 | 6.73 | 5.57 | 3.50 | 3.47 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | ||||||||||||||||||||
| Revenue Growth | 13.8% | 13.8% | -3.7% | -0.5% | — | 67.0% | -6.0% | -5.4% | 7.1% | 7.1% | 1.9% | -3.6% | 11.3% | -8.4% | -5.6% | 19.5% | 25.8% | -55.6% | 16.1% | — |
| EPS Growth | 17.6% | 17.6% | -30.0% | 55.7% | — | 629.4% | -75.7% | 537.5% | -106.1% | 559.6% | 25.0% | -126.0% | 371.0% | -54.7% | 117.5% | 133.9% | -479.6% | -75.0% | 47.2% | — |
| Dividend Yield | 2.9% | 2.9% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
42.9%
EPS terminal req.
$6.24
Spread vs growth
-25.3%
5Y implied EPS CAGR
28.7%
EPS terminal req.
$7.55
Spread vs growth
-11.1%
10Y implied EPS CAGR
19.0%
EPS terminal req.
$12.16
Spread vs growth
-1.4%
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
+19.2%
Start / end P/E
33.2x → 32.9x
EPS bridge
1.82 → 2.14
Residual
-0.2%
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.