看來載入頁面時發生了錯誤.
我們的團隊已收到通知，但若此問題持續，請透過電郵支援widget工具聯絡我們。
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Pb Multiple | 1.3x - 1.5x | 1.4x |
| Historical Pb Multiple | 1.2x - 2.2x | 1.7x |
| Fair Value | $102.74 - $113.55 | $108.15 |
| Upside | -7.2% - 2.6% | -2.3% |
| Benchmarks | - | Full Ticker |
| Kinder Morgan, Inc. | - | NYSE:KMI |
| The Williams Companies, Inc. | - | NYSE:WMB |
| HF Sinclair Corporation | - | NYSE:DINO |
| EOG Resources, Inc. | - | NYSE:EOG |
| Energy Transfer LP | - | NYSE:ET |
| Valero Energy Corporation | - | NYSE:VLO |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| KMI | WMB | DINO | EOG | ET | VLO | |||
| NYSE:KMI | NYSE:WMB | NYSE:DINO | NYSE:EOG | NYSE:ET | NYSE:VLO | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 3.6% | 20.9% | -25.7% | 18.5% | 4.6% | 2.7% | ||
| 3Y CAGR | 13.6% | 13.6% | -31.8% | 11.1% | -5.3% | 44.1% | ||
| Latest Twelve Months | 9.3% | -32.1% | -88.9% | -15.7% | 26.7% | -68.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 12.2% | 16.9% | 3.3% | 20.4% | 6.8% | 3.3% | ||
| Prior Fiscal Year | 15.5% | 32.9% | 4.9% | 32.6% | 4.4% | 6.3% | ||
| Latest Fiscal Year | 17.2% | 20.7% | 0.6% | 27.3% | 5.3% | 2.2% | ||
| Latest Twelve Months | 17.2% | 20.7% | 0.6% | 27.3% | 5.3% | 2.2% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 6.0% | 14.9% | 11.8% | 20.1% | 13.3% | 20.6% | ||
| Prior Fiscal Year | 7.8% | 27.5% | 16.2% | 28.7% | 12.1% | 35.3% | ||
| Latest Twelve Months | 8.5% | 17.9% | 1.8% | 22.3% | 14.3% | 10.9% | ||
| Next Fiscal Year | 9.5% | 20.9% | 3.4% | 20.3% | 16.4% | 9.6% | ||
| Two Fiscal Years Forward | 9.7% | 22.7% | 7.4% | 19.6% | 19.2% | 14.1% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 3.9x | 6.4x | 0.2x | 2.6x | 0.7x | 0.3x | ||
| Price / LTM EPS | 22.6x | 31.0x | 29.9x | 9.4x | 12.8x | 12.6x | ||
| Price / Book | 1.9x | 5.6x | 0.6x | 2.0x | 1.8x | 1.4x | ||
| Price / Fwd Book | 1.9x | 5.4x | 0.6x | 2.0x | 1.8x | 1.5x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.6x | 1.9x | 5.6x | |||||
| Historical P/B Ratio | 1.2x | 1.7x | 2.2x | |||||
| Selected P/B Multiple | 1.3x | 1.4x | 1.5x | |||||
| (x) Book Value | 24,512 | 24,512 | 24,512 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | KMI | WMB | DINO | EOG | ET | VLO | |
| Value of Common Equity | 58,815 | 68,835 | 5,232 | 60,123 | 56,032 | 34,811 | |
| (/) Shares Outstanding | 2,222.0 | 1,220.7 | 188.4 | 553.9 | 3,431.2 | 314.5 | |
| Implied Stock Price | 26.47 | 56.39 | 27.77 | 108.54 | 16.33 | 110.70 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 26.47 | 56.39 | 27.77 | 108.54 | 16.33 | 110.70 | |
| Trading Currency | USD | USD | USD | USD | USD | USD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |