EQUITRANS MIDSTREAM CORPORATION Financials Equitrans Midstream Corporation
Equities
ETRN
US2946001011
Oil & Gas Transportation Services
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 13.11 USD | -2.67% |
|
-4.03% | +28.78% |
| May. 10 | US Mountain Valley passes test after fixing leak in WV-VA natgas pipe | RE |
| May. 07 | Williams expects to win Energy Transfer dispute on Louisiana natgas pipe | RE |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 3,408 | 3,477 | 4,472 | 2,900 | 4,441 | 5,685 | - | - |
| Enterprise Value (EV) 1 | 9,650 | 10,500 | 11,278 | 9,801 | 11,758 | 13,496 | 12,707 | 12,422 |
| P/E ratio | -16.7 x | 7.58 x | -3.11 x | -8.82 x | 11.4 x | 18.1 x | 11.2 x | 10.8 x |
| Yield | 13.5% | 7.46% | 5.8% | 8.96% | 8.74% | 4.58% | 4.61% | 4.58% |
| Capitalization / Revenue | 2.09 x | 2.3 x | 3.4 x | 2.14 x | 3.19 x | 3.71 x | 3.55 x | 3.6 x |
| EV / Revenue | 5.92 x | 6.95 x | 8.56 x | 7.22 x | 8.44 x | 8.81 x | 7.94 x | 7.87 x |
| EV / EBITDA | 7.14 x | 8.64 x | 11.1 x | 9.15 x | 11.1 x | 10.5 x | 8.92 x | 8.7 x |
| EV / FCF | -12.6 x | 33.1 x | 23.1 x | 25.8 x | -48.9 x | -43.4 x | 16.9 x | 15.3 x |
| FCF Yield | -7.93% | 3.02% | 4.33% | 3.88% | -2.05% | -2.3% | 5.91% | 6.56% |
| Price to Book | 5.06 x | 1.08 x | 2.02 x | 2.07 x | - | 1.33 x | 1.24 x | - |
| Nbr of stocks (in thousands) | 255,082 | 432,470 | 432,522 | 432,781 | 436,240 | 433,661 | - | - |
| Reference price 2 | 13.36 | 8.040 | 10.34 | 6.700 | 10.18 | 13.11 | 13.11 | 13.11 |
| Announcement Date | 2/27/20 | 2/23/21 | 2/22/22 | 2/21/23 | 2/20/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,630 | 1,511 | 1,317 | 1,358 | 1,394 | 1,531 | 1,600 | 1,578 |
| EBITDA 1 | 1,352 | 1,215 | 1,012 | 1,071 | 1,056 | 1,283 | 1,425 | 1,428 |
| EBIT 1 | 1,071 | 903.9 | 677.2 | 734.4 | 711.9 | 859 | 941.3 | 916.8 |
| Operating Margin | 65.72% | 59.83% | 51.42% | 54.09% | 51.07% | 56.09% | 58.82% | 58.11% |
| Earnings before Tax (EBT) 1 | -14.26 | 743.4 | -1,711 | -250.7 | 435.9 | 502 | 603.9 | 552.2 |
| Net income 1 | -203.7 | 364.4 | -1,439 | -327.9 | 386.7 | 315.1 | 492.3 | 441.1 |
| Net margin | -12.5% | 24.12% | -109.26% | -24.15% | 27.74% | 20.58% | 30.76% | 27.96% |
| EPS 2 | -0.8000 | 1.060 | -3.320 | -0.7600 | 0.8900 | 0.7250 | 1.174 | 1.210 |
| Free Cash Flow 1 | -765.5 | 317.4 | 488.1 | 379.9 | -240.6 | -310.7 | 751.2 | 814.4 |
| FCF margin | -46.95% | 21.01% | 37.06% | 27.98% | -17.26% | -20.29% | 46.94% | 51.62% |
| FCF Conversion (EBITDA) | - | 26.13% | 48.21% | 35.46% | - | - | 52.73% | 57.02% |
| FCF Conversion (Net income) | - | 87.1% | - | - | - | - | 152.58% | 184.62% |
| Dividend per Share 2 | 1.800 | 0.6000 | 0.6000 | 0.6000 | 0.8900 | 0.6000 | 0.6050 | 0.6000 |
| Announcement Date | 2/27/20 | 2/23/21 | 2/22/22 | 2/21/23 | 2/20/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 246.7 | 342.1 | 328.6 | 331.8 | 355.2 | 376.3 | 318.5 | 338.5 | 360.6 | 364.3 | 360.8 | 393 | 407.1 | 410.4 | 387.6 |
| EBITDA 1 | 166.9 | 276.9 | 263.8 | 259.4 | 271.3 | 299.6 | 234.7 | 249.9 | 272 | 271.8 | 288.3 | 336.7 | 369.5 | 367.2 | 343.2 |
| EBIT 1 | 84.28 | 193.7 | 180 | 174.6 | 186.1 | 213.9 | 148.4 | 164.3 | 185.2 | 183.9 | 182.4 | 205.4 | 219.1 | 246 | 233.7 |
| Operating Margin | 34.17% | 56.61% | 54.77% | 52.62% | 52.4% | 56.85% | 46.61% | 48.55% | 51.35% | 50.48% | 50.55% | 52.28% | 53.81% | 59.94% | 60.31% |
| Earnings before Tax (EBT) 1 | -1,984 | 111.2 | 77.46 | -504.9 | 80.68 | 102.3 | 69.38 | 118.7 | 145.5 | 131.3 | 96.8 | 142 | 109.8 | 173.9 | 147 |
| Net income 1 | -1,592 | 86.5 | 55.23 | -521.2 | 65.99 | 87.05 | 52.62 | 112.8 | 134.2 | 94.37 | 60.36 | 95.94 | 70.56 | 112.8 | 102.6 |
| Net margin | -645.49% | 25.28% | 16.81% | -157.09% | 18.58% | 23.13% | 16.52% | 33.32% | 37.23% | 25.91% | 16.73% | 24.41% | 17.33% | 27.5% | 26.48% |
| EPS 2 | -3.680 | 0.2000 | 0.1300 | -1.200 | 0.1500 | 0.2000 | 0.1200 | 0.2600 | 0.3100 | 0.2100 | 0.1700 | 0.2000 | 0.2300 | 0.2433 | 0.2350 |
| Dividend per Share 2 | 0.1500 | 0.1500 | 0.1500 | 0.1500 | 0.1500 | 0.1500 | 0.1500 | 0.1500 | 0.3100 | - | 0.1500 | 0.1500 | 0.1500 | 0.1500 | 0.1500 |
| Announcement Date | 2/22/22 | 5/3/22 | 8/2/22 | 11/1/22 | 2/21/23 | 5/2/23 | 8/1/23 | 10/31/23 | 2/20/24 | 4/30/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 6,242 | 7,023 | 6,805 | 6,901 | 7,318 | 7,811 | 7,022 | 6,736 |
| Net Cash position 1 | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 4.617 x | 5.782 x | 6.722 x | 6.441 x | 6.929 x | 6.089 x | 4.929 x | 4.716 x |
| Free Cash Flow 1 | -765 | 317 | 488 | 380 | -241 | -311 | 751 | 814 |
| ROE (net income / shareholders' equity) | -36% | 18.8% | 6.11% | -19.5% | 39.4% | 13.2% | 22.5% | 23.9% |
| ROA (Net income/ Total Assets) | -1.81% | 2.94% | 1.4% | -3.07% | 3.49% | 2.4% | 3.7% | 4.5% |
| Assets 1 | 11,283 | 12,385 | -102,756 | 10,664 | 11,078 | 13,131 | 13,306 | 9,803 |
| Book Value Per Share 2 | 2.640 | 7.420 | 5.110 | 3.230 | - | 9.860 | 10.60 | - |
| Cash Flow per Share 2 | 3.830 | 3.320 | 2.700 | 1.950 | 2.330 | 2.150 | 2.530 | - |
| Capex 1 | 1,742 | 693 | 578 | 555 | 1,061 | 990 | 330 | 329 |
| Capex / Sales | 106.85% | 45.86% | 43.9% | 40.87% | 76.15% | 64.65% | 20.64% | 20.85% |
| Announcement Date | 2/27/20 | 2/23/21 | 2/22/22 | 2/21/23 | 2/20/24 | - | - | - |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
A-
Sell
Buy
Mean consensus
HOLD
Number of Analysts
9
Last Close Price
13.11
USD
Average target price
12.02
USD
Spread / Average Target
-8.31%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +28.78% | 5.69B | |
| +15.51% | 53.68B | |
| -4.55% | 15.99B | |
| +19.38% | 6.35B | |
| +42.56% | 1.75B | |
| -7.19% | 1.6B | |
| +8.32% | 1.22B | |
| +1.80% | 782M | |
| -36.05% | 140M | |
| -7.76% | 136M |
- Stock Market
- Equities
- ETRN Stock
- Financials Equitrans Midstream Corporation