investorscraft@gmail.com

Intrinsic Value of Enterprise Products Partners L.P. (EPD)

Previous Close$31.87
Intrinsic Value
Upside potential
Previous Close
$31.87

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Enterprise Products Partners L.P. (EPD) is a leading midstream energy company specializing in the transportation, storage, and processing of natural gas, natural gas liquids (NGLs), crude oil, and petrochemicals. The company operates an extensive network of pipelines, storage facilities, and processing plants across North America, serving producers and end-users in energy markets. EPD's integrated infrastructure allows it to capture value across the energy supply chain, from production basins to export terminals. Its diversified asset base and long-term contracts provide stable cash flows, reinforcing its position as a low-cost operator in the midstream sector. The company's strategic focus on fee-based revenue minimizes exposure to commodity price volatility, enhancing financial resilience. EPD is widely recognized for its operational scale, reliability, and customer relationships, making it a critical player in North American energy logistics.

Revenue Profitability And Efficiency

EPD reported revenue of $56.2 billion for FY 2024, with net income of $5.9 billion, reflecting strong operational execution. Diluted EPS stood at $2.66, supported by efficient cost management and stable cash flows from its midstream operations. The company generated $8.1 billion in operating cash flow, underscoring its ability to convert revenue into liquidity. Capital expenditures of $4.5 billion were directed toward growth projects and maintenance, aligning with its long-term infrastructure strategy.

Earnings Power And Capital Efficiency

EPD's earnings power is driven by its fee-based revenue model, which ensures predictable cash flows. The company's capital efficiency is evident in its ability to fund growth while maintaining disciplined spending. Its return on invested capital remains competitive within the midstream sector, supported by high utilization rates across its asset base. The partnership structure also allows for tax-advantaged distributions, enhancing investor returns.

Balance Sheet And Financial Health

EPD maintains a robust balance sheet with $583 million in cash and equivalents, though its total debt of $32.3 billion reflects significant leverage. The company's debt is primarily long-term and well-structured, with manageable maturities. Strong operating cash flow coverage provides financial flexibility, ensuring liquidity for debt servicing and growth initiatives. Credit metrics remain within investment-grade parameters, supporting access to capital markets.

Growth Trends And Dividend Policy

EPD has demonstrated consistent growth through organic projects and strategic acquisitions, particularly in NGL and crude oil infrastructure. The company's dividend policy is a key attraction, with a dividend per share of $2.12 in FY 2024, reflecting a commitment to returning capital to unitholders. Distribution coverage remains healthy, supported by stable cash flows, ensuring sustainability even during market downturns.

Valuation And Market Expectations

EPD trades at a valuation reflective of its stable cash flows and growth prospects. Market expectations are anchored on its ability to execute expansion projects while maintaining distribution growth. The partnership's yield remains competitive, appealing to income-focused investors. Valuation multiples align with midstream peers, balancing growth potential and risk.

Strategic Advantages And Outlook

EPD's strategic advantages include its integrated asset network, scale, and long-term customer contracts. The outlook remains positive, supported by demand for midstream services in North America. The company is well-positioned to capitalize on energy market trends, including rising NGL exports and petrochemical demand. Continued focus on operational efficiency and disciplined capital allocation should sustain long-term value creation.

Sources

10-K filings, investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount