Valuation MPLX LP

Stocks

Real-time Estimate Cboe BZX 03:31:26 28/08/2026 HKT			5-day change	1st Jan Change
59.57 ^USD	+0.42%		+1.69%	+11.65%

08-21	MPLX Set for Stronger 2027 Growth as Projects Ramp, RBC Says	MT
08-21	RBC Raises Price Target on MPLX to $64 From $60, Keeps Outperform Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	30,178	32,946	36,765	48,760	54,281	60,142	-	-
Change	-	9.17%	11.59%	32.63%	11.32%	10.8%	-	-
Enterprise Value (EV) ¹	48,736	52,504	56,148	68,189	77,797	85,448	86,010	86,936
Change	-	7.73%	6.94%	21.45%	14.09%	9.83%	0.66%	1.08%
P/E	10.3x	8.76x	9.66x	11.4x	11.1x	13.9x	12.3x	11.5x
PBR	2.57x	2.67x	2.9x	3.59x	3.79x	4.31x	4.14x	4.19x
PEG	-	0.3x	7.25x	1.1x	0.8x	-1.2x	1x	1.71x
Capitalization / Revenue	3.01x	2.84x	3.26x	4.09x	4.18x	4.58x	4.29x	4.03x
EV / Revenue	4.86x	4.52x	4.98x	5.71x	5.99x	6.5x	6.14x	5.83x
EV / EBITDA	8.77x	9.09x	8.96x	10.1x	11.1x	11.7x	11x	10.5x
EV / EBIT	12.2x	10.7x	11.5x	12.9x	13.1x	15.3x	14.1x	13.5x
EV / FCF	11.1x	12.5x	13.6x	17.3x	75.3x	27.9x	20x	17.6x
FCF Yield	9.03%	8.02%	7.36%	5.78%	1.33%	3.59%	5.01%	5.69%
Dividend per Share ²	3.36	2.96	3.25	3.613	4.066	4.549	5.133	5.567
Rate of return	11.4%	9.01%	8.85%	7.55%	7.62%	7.67%	8.65%	9.38%
EPS ²	2.86	3.75	3.8	4.21	4.82	4.278	4.814	5.138
Distribution rate	117%	78.9%	85.5%	85.8%	84.4%	106%	107%	108%
Net sales ¹	10,027	11,613	11,281	11,933	12,998	13,145	14,005	14,919
EBITDA ¹	5,560	5,775	6,269	6,764	7,017	7,278	7,830	8,277
EBIT ¹	3,992	4,911	4,900	5,288	5,943	5,593	6,115	6,434
Net income ¹	2,936	3,815	3,829	4,290	4,912	4,404	4,947	5,288
Net Debt ¹	18,558	19,558	19,383	19,429	23,516	25,306	25,868	26,794
Reference price ²	29.59	32.84	36.72	47.86	53.37	59.32	59.32	59.32
Nbr of stocks (in thousands)	1,019,864	1,003,243	1,001,217	1,018,812	1,017,065	1,013,858	-	-
Announcement Date	2/2/22	31/1/23	30/1/24	4/2/25	3/2/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MPLX LP	13.87x	6.5x	11.74x	7.67%	60.14B
ENBRIDGE INC.	24.18x	3.24x	13.05x	5.58%	110B
WILLIAMS COMPANIES, INC.	29.97x	10.14x	14.5x	2.83%	91.02B
ENTERPRISE PRODUCTS PARTNERS L.P.	13.05x	1.88x	10.76x	5.73%	84.52B
KINDER MORGAN, INC.	20.95x	5.67x	11.46x	3.72%	71.3B
TC ENERGY CORPORATION	21.74x	9.46x	12.73x	4.02%	65.4B
TARGA RESOURCES CORP.	26.18x	4.39x	13.92x	1.7%	63.05B
ONEOK, INC.	16.3x	2.18x	11.01x	4.54%	59.82B
CHENIERE ENERGY PARTNERS, L.P.	14.62x	4.17x	11.71x	4.68%	33.18B
PEMBINA PIPELINE CORPORATION	21.78x	6.45x	12.5x	4.33%	28.24B
Average	20.26x	5.41x	12.34x	4.48%	66.65B
Weighted average by Cap.	20.95x	5.37x	12.45x	4.5%