Upload
lucas-johnson
View
219
Download
0
Embed Size (px)
Citation preview
8/2/2019 Company Comparable Analysis Rhone
1/112
Company Comparable Analysis > Rhone (IQ183140373) > InputsDetails
Template: 12/07/2011Currency: US Dollar
As-Of Date: Dec-31-2007
Company Comp Set
Company Name 5 Year Beta Basic EPS Business Description City Country Name
8/2/2019 Company Comparable Analysis Rhone
2/112
Buckeye Partners LP (NYSE:BPL) 0.46 2.91 Buckeye Partners, L.P. owns
and operates refined petroleum
products pipeline systems in
the United States. Its Pipelinesand Terminals segment
transports refined petroleum
products and provides bulk
storage and terminal
throughput services in the
continental United States. This
segment owns and operates
approximately 6,100 miles of
pipeline systems in 16 states;
and has 100 refined petroleum
products terminals in 21 states
with aggregate storage
capacity of approximately 37.4
million barrels. The companys
International Operations
segment provides marine bulk
storage and marine terminal
throughput services. This
segment has two refined
petroleum product terminals,
including one in Puerto Ricoand one on The Grand
Bahama Island in the
Bahamas with an aggregate
storage capacity of 26.1 million
barrels. Its Natural Gas
Storage segment provides
natural gas storage services
through a facility located in
northern California. The facility
has approximately 30 billioncubic feet of working natural
gas storage capacity. The
companys Energy Services
segment engages in the
Houston United States
8/2/2019 Company Comparable Analysis Rhone
3/112
El Paso Corp. (NYSE:EP) 1.47 1.542 El Paso Corporation operates
in the natural gas transmission,
and exploration and production
sectors of the energy industryprimarily in the United States.
It offers natural gas
transmission services to a
range of customers, including
natural gas distribution and
industrial companies, electric
generation companies, natural
gas producers, other natural
gas pipelines, and natural gas
marketing and trading
companies through
approximately 44,200 miles of
pipeline system. The company
also operates approximately
240 billion cubic feet of storage
capacity, and an LNG receiving
terminal in Elba Island,
Georgia. In addition, it focuses
on the exploration,
development, and production
of natural gas, oil, and naturalgas liquids in the United
States, Brazil, and Egypt, as
well as engages in midstream
operations. As of December
31, 2011, the company had
proved oil and natural gas
reserves of approximately 4
trillion cubic feet of natural gas
equivalents. El Paso
Corporation was founded in1928 and is based in Houston,
Texas.
Houston United States
8/2/2019 Company Comparable Analysis Rhone
4/112
Enbridge Energy Partners LP
(NYSE:EEP)
0.2 1.232 Enbridge Energy Partners, L.P.
owns and operates crude oil
and liquid petroleum
transportation and storageassets, as well as natural gas
gathering, treating, processing,
transmission, and marketing
assets in the United States. Its
Liquids segment includes
Lakehead system that consists
of crude oil and liquid
petroleum pipelines, and
terminal assets spanning a
distance of approximately
1,900 miles and comprising
approximately 5,100 miles of
pipes; Mid-Continent system
consisting of approximately
430 miles of crude oil pipelines
and 17.3 million barrels of
crude oil storage capacity; and
North Dakota system
comprising approximately 240
miles of crude oil gathering
lines and storage capacity ofapproximately 870,000 barrels.
This segment serves
integrated oil companies,
independent oil producers,
refiners, and marketers. The
Natural Gas segment includes
East Texas system that
consists of approximately
3,900 miles of natural gas
gathering and transportationpipelines, 8 natural gas treating
plants, and 5 natural gas
processing plants, including 2
hydrocarbon dewpoint control
Houston United States
8/2/2019 Company Comparable Analysis Rhone
5/112
NuStar Energy L.P. (NYSE:NS) 0.4 2.733 NuStar Energy L.P. engages in
the terminalling, storage, and
transportation of petroleum
products primarily in the UnitedStates, Canada, Mexico, the
Netherlands, St. Eustatius in
the Caribbean, the United
Kingdom, and Turkey. The
company operates in three
segments: Storage,
Transportation, and Asphalt
and Fuels Marketing. The
Storage segment operates
terminal and storage facilities
for petroleum products,
specialty chemicals, crude oil,
and other feedstocks; and
crude oil storage tanks. Its
terminals also offer pilotage,
tug assistance, line handling,
launch, emergency response,
and other ship services. The
Transportation segment
transports refined petroleum
products, crude oil, andanhydrous ammonia. It
operates refined product
pipelines in Texas, Oklahoma,
Colorado, New Mexico,
Kansas, Nebraska, Iowa,
South Dakota, North Dakota,
and Minnesota. The Asphalt
and Fuels Marketing segment
refines crude oil to produce
asphalt and other refinedproducts. This segment also
purchases crude oil, gasoline,
and other refined petroleum
products for resale. As of
San Antonio United States
8/2/2019 Company Comparable Analysis Rhone
6/112
Plains All American Pipeline, L.P.
(NYSE:PAA)
0.37 2.46 Plains All American Pipeline,
L.P., through its subsidiaries,
engages in the transportation,
storage, terminalling, andmarketing of crude oil, refined
products, and liquid petroleum
gas (LPG) products in the
United States and Canada.
The company operates in three
segments: Transportation,
Facilities, and Supply and
Logistics. The Transportation
segment transports crude oil
and refined products on
pipelines, gathering systems,
trucks, and barges. As of
December 31, 2011, this
segment owned and leased
16,000 miles of active crude oil
and refined products pipelines
and gathering systems; 23
million barrels of above-ground
tank capacity used primarily to
facilitate pipeline throughput;
67 trucks and 382 trailers; and82 transport and storage
barges, and 44 transport tugs.
The Facilities segment
provides storage, terminalling,
and throughput services for
crude oil, refined products, and
LPG and natural gas, as well
as offers LPG fractionation and
isomerization, and natural gas
processing services. TheSupply and Logistics segment
purchases crude oil at the
wellhead, and pipeline and
terminal facilities; waterborne
Houston United States
8/2/2019 Company Comparable Analysis Rhone
7/112
TransCanada Corp. (TSX:TRP) 0.52 2.326 Transcanada Corporation
operates as an energy
infrastructure company in
North America. The companyoperates in three segments:
Natural Gas Pipelines, Oil
Pipelines, and Energy. The
Natural Gas Pipelines segment
owns and operates energy
infrastructure, including natural
gas pipelines and regulated
gas storage facilities. Its
natural gas pipeline systems
consist of a network of
approximately 57,000
kilometers (KMs) of wholly
owned natural gas pipelines,
and approximately 11,500 kms
of partially owned natural gas
pipelines; and regulated natural
gas storage facilities with a
total capacity of 250 billion
cubic feet. The Oil Pipelines
segment operates Keystone
crude oil pipeline system,which includes 3,467
kilometers of Wood
River/Patoka and Cushing
Extension sections. The
Energy segment engages in
the acquisition, development,
construction, ownership, and
operation of electrical power
generation plants; purchase
and marketing of electricity;
provision of electricity account
services to energy and
industrial customers; and
development, construction,
Calgary Canada
All values in millions, except per share data and ratios.
Values converted at today's spot rate.
8/2/2019 Company Comparable Analysis Rhone
8/112
Financial data provided by
Estimates data provided by
Historical Equity Pricing Data supplied by
8/2/2019 Company Comparable Analysis Rhone
9/112
EBIT EBIT EBIT EBIT Margin % EBIT, 1 Yr Growth % EBI
8/2/2019 Company Comparable Analysis Rhone
10/112
300.6 202.1 202.1 38.9% 27.3% 3
8/2/2019 Company Comparable Analysis Rhone
11/112
1,985.0 1,645.0 1,645.0 35.4% 20.8% 2,9
8/2/2019 Company Comparable Analysis Rhone
12/112
137.6 318.4 318.4 4.4% (17.7%) 4
8/2/2019 Company Comparable Analysis Rhone
13/112
302.6 192.6 192.6 13.1% (9.5%) 4
8/2/2019 Company Comparable Analysis Rhone
14/112
780.0 519.0 519.0 2.5% 46.2% 1,0
8/2/2019 Company Comparable Analysis Rhone
15/112
2,599.3 2,681.0 2,681.0 30.1% 13.5% 3,9
8/2/2019 Company Comparable Analysis Rhone
16/112
8/2/2019 Company Comparable Analysis Rhone
17/112
EBITDA EBITDA EBITDA (Capital IQ) EBITDA (Capital IQ) EBITDA Margin % EBITDA, 1 Yr Grow
8/2/2019 Company Comparable Analysis Rhone
18/112
246.7 246.7 - - 47.5% 21
8/2/2019 Company Comparable Analysis Rhone
19/112
2,821.0 2,821.0 - - 60.7% 17
8/2/2019 Company Comparable Analysis Rhone
20/112
484.0 484.0 - - 6.7% (7
8/2/2019 Company Comparable Analysis Rhone
21/112
306.9 306.9 - - 20.8% (2
8/2/2019 Company Comparable Analysis Rhone
22/112
689.0 689.0 - - 3.4% 51
8/2/2019 Company Comparable Analysis Rhone
23/112
3,927.7 3,927.7 - - 44.1% 14
8/2/2019 Company Comparable Analysis Rhone
24/112
8/2/2019 Company Comparable Analysis Rhone
25/112
EPS (Capital IQ) EPS (Capital IQ) Forward P/E (Capital IQ) Gross Margin % Headquarters LT EPS Growth Rate (Ca
8/2/2019 Company Comparable Analysis Rhone
26/112
- - - 51.7% One Greenway Plaza, Suite
600, Houston, Texas, 77046,
United States
8/2/2019 Company Comparable Analysis Rhone
27/112
- - - 66.0% El Paso Building, 1001
Louisiana Street, Houston,
Texas, 77002, United States
8/2/2019 Company Comparable Analysis Rhone
28/112
- - - 12.3% 1100 Louisiana Street, Suite
3300, Houston, Texas, 77002,
United States
8/2/2019 Company Comparable Analysis Rhone
29/112
- - - 25.4% 2330 Loop 1604 West, San
Antonio, Texas, 78248, United
States
8/2/2019 Company Comparable Analysis Rhone
30/112
- - - 4.2% 333 Clay Street, Suite 1600,
Houston, Texas, 77002, United
States
8/2/2019 Company Comparable Analysis Rhone
31/112
- - - 44.1% TransCanada Tower, 450 1
Street South West, Calgary,
Alberta, T2P 5H1, Canada
8/2/2019 Company Comparable Analysis Rhone
32/112
8/2/2019 Company Comparable Analysis Rhone
33/112
Market Capitalization Minority Interest Net Debt Net Income Margin % Net Income, 1 Yr Growth % P/Diluted EPS Before E
8/2/2019 Company Comparable Analysis Rhone
34/112
2,159.75 20.5 756.0 29.9% 40.9% 16
8/2/2019 Company Comparable Analysis Rhone
35/112
12,076.38 565.0 12,529.0 23.9% 133.7% 53
8/2/2019 Company Comparable Analysis Rhone
36/112
4,111.25 - 2,973.4 3.5% (12.4%) 20
8/2/2019 Company Comparable Analysis Rhone
37/112
2,494.96 - 1,356.5 10.2% 0.5% 17
8/2/2019 Company Comparable Analysis Rhone
38/112
6,031.05 - 3,713.0 1.8% 28.1% 20
8/2/2019 Company Comparable Analysis Rhone
39/112
22,052.58 1,006.9 13,818.1 13.9% 13.3% 18
8/2/2019 Company Comparable Analysis Rhone
40/112
8/2/2019 Company Comparable Analysis Rhone
41/112
P/TangBV Revenue (Capital IQ) Revenue (Capital IQ) Shares Outstanding State Street Address 1
8/2/2019 Company Comparable Analysis Rhone
42/112
2.18x - - 43.71 TX One Greenway Plaza
8/2/2019 Company Comparable Analysis Rhone
43/112
2.84x - - 700.49 TX El Paso Building
8/2/2019 Company Comparable Analysis Rhone
44/112
1.85x - - 162.69 TX 1100 Louisiana Street
8/2/2019 Company Comparable Analysis Rhone
45/112
2.50x - - 46.81 TX 2330 Loop 1604 West
8/2/2019 Company Comparable Analysis Rhone
46/112
2.64x - - 115.98 TX 333 Clay Street
8/2/2019 Company Comparable Analysis Rhone
47/112
3.13x - - 539.72 AB TransCanada Tower
8/2/2019 Company Comparable Analysis Rhone
48/112
8/2/2019 Company Comparable Analysis Rhone
49/112
Street Address 2 Tangible Book Value/Share TEV/EBIT TEV/EBIT TEV/EBITDA TEV/EBI
8/2/2019 Company Comparable Analysis Rhone
50/112
Suite 600 23.42 15.80x 15.80x 12.81x 12
8/2/2019 Company Comparable Analysis Rhone
51/112
1001 Louisiana Street 6.47 17.18x 17.18x 9.74x 9
8/2/2019 Company Comparable Analysis Rhone
52/112
Suite 3300 13.21 20.22x 20.22x 13.81x 13
8/2/2019 Company Comparable Analysis Rhone
53/112
- 22.67 19.39x 19.39x 12.58x 12
8/2/2019 Company Comparable Analysis Rhone
54/112
Suite 1600 18.65 18.72x 18.72x 13.97x 13
450 1 St t S th W t 12 03 14 49 14 49 9 94 9
8/2/2019 Company Comparable Analysis Rhone
55/112
450 1 Street South West 12.03 14.49x 14.49x 9.94x 9
8/2/2019 Company Comparable Analysis Rhone
56/112
8/2/2019 Company Comparable Analysis Rhone
57/112
TEV/Forward EBIT (Capital
IQ)
TEV/Forward EBIT (Capital
IQ)
TEV/Forward EBITDA
(Capital IQ)
TEV/Forward EBITDA
(Capital IQ)
TEV/Forward EBITDA
(Capital IQ)
TEV/Forward Total Reve
(Capita
- - - 17 0x -
8/2/2019 Company Comparable Analysis Rhone
58/112
17.0x
- - - 12.1x -
8/2/2019 Company Comparable Analysis Rhone
59/112
12.1x
- - - 12.6x -
8/2/2019 Company Comparable Analysis Rhone
60/112
- - - 12.9x -
8/2/2019 Company Comparable Analysis Rhone
61/112
- - - 10.3x -
8/2/2019 Company Comparable Analysis Rhone
62/112
- - - 10.9x -
8/2/2019 Company Comparable Analysis Rhone
63/112
8/2/2019 Company Comparable Analysis Rhone
64/112
8/2/2019 Company Comparable Analysis Rhone
65/112
TEV/Forward Total Revenue
(Capital IQ)
TEV/Forward Total Revenue
(Capital IQ)
TEV/Total Revenues TEV/Total Revenues Total Cash & ST Investments Total D
1.9x - 6.01x 6.01x 93.2 8
8/2/2019 Company Comparable Analysis Rhone
66/112
6.9x - 5.92x 5.92x 285.0 12,8
8/2/2019 Company Comparable Analysis Rhone
67/112
1.6x - 0.99x 0.99x 50.5 3,0
8/2/2019 Company Comparable Analysis Rhone
68/112
1.1x - 3.05x 3.05x 89.8 1,4
8/2/2019 Company Comparable Analysis Rhone
69/112
0.5x - 0.50x 0.50x 24.0 3,7
8/2/2019 Company Comparable Analysis Rhone
70/112
5.7x - 4.18x 4.18x 1,534.0 15,3
8/2/2019 Company Comparable Analysis Rhone
71/112
8/2/2019 Company Comparable Analysis Rhone
72/112
8/2/2019 Company Comparable Analysis Rhone
73/112
Total Debt/Capital % Total Debt/EBITDA Total Enterprise Value Total Pref. Equity Total Revenue Total Reve
43.3% 3.4x 3,025.46 - 3,151.3 5
8/2/2019 Company Comparable Analysis Rhone
74/112
68.7% 4.5x 25,471.38 750.0 4,616.0 4,6
8/2/2019 Company Comparable Analysis Rhone
75/112
54.0% 6.2x 6,738.65 62.9 7,736.1 7,1
8/2/2019 Company Comparable Analysis Rhone
76/112
42.0% 4.7x 3,973.04 41.8 4,403.1 1,4
8/2/2019 Company Comparable Analysis Rhone
77/112
52.2% 5.4x 9,255.15 81.0 25,893.0 20,3
8/2/2019 Company Comparable Analysis Rhone
78/112
58.5% 3.9x 36,942.01 - 8,127.6 8,8
8/2/2019 Company Comparable Analysis Rhone
79/112
8/2/2019 Company Comparable Analysis Rhone
80/112
8/2/2019 Company Comparable Analysis Rhone
81/112
Total Revenue Total Revenues, 1 Yr Growth
%
Zip Code
519.3 12.5% 77,046
8/2/2019 Company Comparable Analysis Rhone
82/112
4,648.0 8.6% 77,002
8/2/2019 Company Comparable Analysis Rhone
83/112
7,172.1 10.2% 77,002
8/2/2019 Company Comparable Analysis Rhone
84/112
1,475.0 29.7% 78,248
8/2/2019 Company Comparable Analysis Rhone
85/112
20,394.0 (9.1%) 77,002
8/2/2019 Company Comparable Analysis Rhone
86/112
8,897.6 17.4% T2P 5H1
8/2/2019 Company Comparable Analysis Rhone
87/112
8/2/2019 Company Comparable Analysis Rhone
88/112
Company Comparable Analysis > Rhone (IQ183140373) > Financial DataDetails
Template 12/07/2011
8/2/2019 Company Comparable Analysis Rhone
89/112
Template: 12/07/2011
Currency: US DollarAs-Of Date: Dec-31-2007
Company Comp Set
Company Name Market Capitalization Latest LTM Net Debt Total Enterprise Value Latest LTM Total Revenue LTM E
Buckeye Partners LP (NYSE:BPL) 2,159.75 756.0 3,025.46 519.3
El Paso Corp. (NYSE:EP) 12,076.38 12,529.0 25,471.38 4,648.0 2
Enbridge Energy Partners LP(NYSE:EEP)
4,111.25 2,973.4 6,738.65 7,172.1
NuStar Energy L.P. (NYSE:NS) 2,494.96 1,356.5 3,973.04 1,475.0
Plains All American Pipeline, L.P.
(NYSE:PAA)
6,031.05 3,713.0 9,255.15 20,394.0
TransCanada Corp. (TSX:TRP) 22,052.58 13,818.1 36,942.01 8,897.6 3
Summary Statistics Market Capitalization Latest LTM Net Debt Total Enterprise Value Latest LTM Total Revenue LTM E
High 22,052.58 13,818.1 36,942.01 20,394.0 3
Low 2,159.75 756.0 3,025.46 519.3 Mean 8,154.33 5,857.7 14,234.28 7,184.3 1
Median 5,071.15 3,343.2 7,996.9 5,910.1
Displaying 6 Companies.
Excel Comp Set ID: IQ183140373
All values in millions, except per share data and ratios.
Values converted at today's spot rate.
Financial data provided by
Estimates data provided by
Historical Equity Pricing Data supplied by
8/2/2019 Company Comparable Analysis Rhone
90/112
8/2/2019 Company Comparable Analysis Rhone
91/112
LTM EBIT NTM Revenue (Capital IQ) NTM EBITDA (Capital IQ) NTM EPS (Capital IQ)
202.1 - - -
1,645.0 - - -318.4 - - -
192.6 - - -
519.0 - - -
2,681.0 - - -
LTM EBIT NTM Revenue (Capital IQ) NTM EBITDA (Capital IQ) NTM EPS (Capital IQ)
2,681.0 - - -192.6 - - -
926.4 - - -
418.7 - - -
8/2/2019 Company Comparable Analysis Rhone
92/112
Company Comparable Analysis > Rhone (IQ183140373) > Trading MultiplesDetails
Template: 12/07/2011
8/2/2019 Company Comparable Analysis Rhone
93/112
p
Currency: US DollarAs-Of Date: Dec-31-2007
Company Comp Set
Company Name Market Capitalization Latest Total Enterprise Value Latest FY2010 Total Revenue TEV/Total Revenues LTM -
Latest
FY+1 - Dec/07
TEV/Forward Total Rev
(Capital IQ) - Dec-07
Buckeye Partners LP (NYSE:BPL) 2,159.75 3,025.46 3,151.3 6.01x
El Paso Corp. (NYSE:EP) 12,076.38 25,471.38 4,616.0 5.92x
Enbridge Energy Partners LP
(NYSE:EEP)
4,111.25 6,738.65 7,736.1 0.99x
NuStar Energy L.P. (NYSE:NS) 2,494.96 3,973.04 4,403.1 3.05x
Plains All American Pipeline, L.P.
(NYSE:PAA)
6,031.05 9,255.15 25,893.0 0.50x
TransCanada Corp. (TSX:TRP) 22,052.58 36,942.01 8,127.6 4.18x
Summary Statistics Market Capitalization Latest Total Enterprise Value Latest FY2010 Total Revenue TEV/Total Revenues LTM -
Latest
FY+1 - Dec/07
TEV/Forward Total Rev(Capital IQ) - Dec-07
High 22,052.58 36,942.01 25,893.0 6.01x
Low 2,159.75 3,025.46 3,151.3 0.50x
Mean 8,154.33 14,234.28 8,987.9 3.44x
Median 5,071.15 7,996.9 6,176.1 3.62x
Displaying 6 Companies.
Excel Comp Set ID: IQ183140373All values in millions, except per share data and ratios.
Values converted at today's spot rate.
Financial data provided by
Estimates data provided by
8/2/2019 Company Comparable Analysis Rhone
94/112
Historical Equity Pricing Data supplied by
8/2/2019 Company Comparable Analysis Rhone
95/112
FY+2 TEV/Forward Total
Revenue (Capital IQ)
FY2010 EBITDA TEV/EBITDA LTM - Latest FY+1 - Dec/07/2011
TEV/Forward EBITDA
(Capital IQ) - Dec-07-2011
FY+2 TEV/Forward EBITDA
(Capital IQ)
FY2010 E
- 360.1 12.81x 17.0x - 3
- 2,927.0 9.74x 12.1x - 1,9
- 449.3 13.81x 12.6x - 1
- 456.4 12.58x 12.9x - 3
- 1,016.0 13.97x 10.3x - 7
- 3,964.0 9.94x 10.9x - 2,5
FY+2 TEV/Forward TotalRevenue (Capital IQ)
FY2010 EBITDA TEV/EBITDA LTM - Latest FY+1 - Dec/07/2011TEV/Forward EBITDA
(Capital IQ) - Dec-07-2011
FY+2 TEV/Forward EBITDA(Capital IQ)
FY2010 E
- 3,964.0 13.97x 17.0x - 2,5
- 360.1 9.74x 10.3x - 1
- 1,528.8 12.14x 12.6x - 1,0
- 736.2 12.70x 12.4x - 5
8/2/2019 Company Comparable Analysis Rhone
96/112
8/2/2019 Company Comparable Analysis Rhone
97/112
8/2/2019 Company Comparable Analysis Rhone
98/112
Company Comparable Analysis > Rhone (IQ183140373) > Operating StatisticsDetails
Template: 12/07/2011
8/2/2019 Company Comparable Analysis Rhone
99/112
Currency: US DollarAs-Of Date: Dec-31-2007
Company Comp Set
Company Name LTM Gross Margin % LTM EBITDA Margin % LTM EBIT Margin % LTM Net Income Margin % LTM Total Revenues
Grow
Buckeye Partners LP (NYSE:BPL) 51.7% 47.5% 38.9% 29.9% 12
El Paso Corp. (NYSE:EP) 66.0% 60.7% 35.4% 23.9% 8
Enbridge Energy Partners LP(NYSE:EEP)
12.3% 6.7% 4.4% 3.5% 10
NuStar Energy L.P. (NYSE:NS) 25.4% 20.8% 13.1% 10.2% 29
Plains All American Pipeline, L.P.
(NYSE:PAA)
4.2% 3.4% 2.5% 1.8% (9
TransCanada Corp. (TSX:TRP) 44.1% 44.1% 30.1% 13.9% 17
Summary Statistics LTM Gross Margin % LTM EBITDA Margin % LTM EBIT Margin % LTM Net Income Margin % LTM Total Revenues
Grow
High 66.0% 60.7% 38.9% 29.9% 29
Low 4.2% 3.4% 2.5% 1.8% (9
Mean 34.0% 30.5% 20.7% 13.9% 11
Median 34.8% 32.5% 21.6% 12.1% 11
Displaying 6 Companies.
Excel Comp Set ID: IQ183140373
All values in millions, except per share data and ratios.
Values converted at today's spot rate.
Financial data provided by
Estimates data provided by
Historical Equity Pricing Data supplied by
8/2/2019 Company Comparable Analysis Rhone
100/112
8/2/2019 Company Comparable Analysis Rhone
101/112
LTM EBITDA, 1 Yr Growth % LTM EBIT, 1 Yr Growth % LTM Net Income, 1 Yr
Growth %
LTM Total Debt/Capital % LTM Total Debt/EBITDA NTM LT EPS Growth
(Capita
21.6% 27.3% 40.9% 43.3% 3.4x
17.1% 20.8% 133.7% 68.7% 4.5x
(7.3%) (17.7%) (12.4%) 54.0% 6.2x
(2.0%) (9.5%) 0.5% 42.0% 4.7x
51.8% 46.2% 28.1% 52.2% 5.4x
14.6% 13.5% 13.3% 58.5% 3.9x
LTM EBITDA, 1 Yr Growth % LTM EBIT, 1 Yr Growth % LTM Net Income, 1 Yr
Growth %
LTM Total Debt/Capital % LTM Total Debt/EBITDA NTM LT EPS Growth
(Capita
51.8% 46.2% 133.7% 68.7% 6.2x(7.3%) (17.7%) (12.4%) 42.0% 3.4x
16.0% 13.4% 34.0% 53.1% 4.7x
15.9% 17.2% 20.7% 53.1% 4.6x
8/2/2019 Company Comparable Analysis Rhone
102/112
8/2/2019 Company Comparable Analysis Rhone
103/112
5 Year Beta
0.46
1.47
0.2
0.4
0.37
0.52
5 Year Beta
1.47
0.2
0.57
0.43
8/2/2019 Company Comparable Analysis Rhone
104/112
Company ComparaDetails
Template:
Currency:
As-Of Date:
8/2/2019 Company Comparable Analysis Rhone
105/112
s O ate
Company Comp Set
Company Name
Buckeye Partners LP (NYSE:BPL)
El Paso Corp. (NYSE:EP)
Enbridge Energy Partners LP
(NYSE:EEP)
NuStar Energy L.P. (NYSE:NS)
Plains All American Pipeline, L.P.
(NYSE:PAA)
TransCanada Corp. (TSX:TRP)
Summary Statistics
High
Low
Mean
Median
Displaying 6 Companies.
Excel Comp Set ID: IQ183140373
All values in millions, except per share d
Values converted at today's spot rate.
8/2/2019 Company Comparable Analysis Rhone
106/112
le Analysis > Rhone (IQ183140373) > Business Description
12/07/2011
US DollarDec 31 2007
8/2/2019 Company Comparable Analysis Rhone
107/112
Dec-31-2007
Business Description
Buckeye Partners, L.P. owns and operates refined petroleum products pipeline systems in the United States. Its Pipelines and Terminals segment transports refined petroleum products and pro
storage and terminal throughput services in the continental United States. This segment owns and operates approximately 6,100 miles of pipeline systems in 16 states; and has 100 refined petr
El Paso Corporation operates in the natural gas transmission, and exploration and production sectors of the energy industry primarily in the United States. It offers natural gas transmission serv
Enbridge Energy Partners, L.P. owns and operates crude oil and liquid petroleum transportation and storage assets, as well as natural gas gathering, treating, processing, transmission, and ma
assets in the United States. Its Liquids segment includes Lakehead system that consists of crude oil and liquid petroleum pipelines, and terminal assets spanning a distance of approximately 1,NuStar Energy L.P. engages in the terminalling, storage, and transportation of petroleum products primarily in the United States, Canada, Mexico, the Netherlands, St. Eustatius in the Caribbea
Plains All American Pipeline, L.P., through its subsidiaries, engages in the transportation, storage, terminalling, and marketing of crude oil, refined products, and liquid petroleum gas (LPG) prod
United States and Canada. The company operates in three segments: Transportation, Facilities, and Supply and Logistics. The Transportation segment transports crude oil and refined products
Transcanada Corporation operates as an energy infrastructure company in North America. The company operates in three segments: Natural Gas Pipelines, Oil Pipelines, and Energy. The Nat
Business Description
-
-
-
-
ata and ratios.
8/2/2019 Company Comparable Analysis Rhone
108/112
8/2/2019 Company Comparable Analysis Rhone
109/112
Headquarters
One Greenway Plaza, Suite
600, Houston, Texas, 77046,
El Paso Building, 1001
1100 Louisiana Street, Suite
3300, Houston, Texas, 77002,
2330 Loop 1604 West, San
333 Clay Street, Suite 1600,
Houston, Texas, 77002, United
TransCanada Tower, 450 1
Headquarters
-
-
-
-
Financial data provided by
Estimates data provided by
Equity Pricing Data supplied by
8/2/2019 Company Comparable Analysis Rhone
110/112
Company Comparable Analysis > Rhone (IQ183140373) > Implied ValuationDetails
Template: 12/07/2011
Currency: US Dollar
As-Of Date: Dec-31-2007
8/2/2019 Company Comparable Analysis Rhone
111/112
Company Comp Set
This Comp set does not have a subject company.
Financial data provided by
Estimates data provided by
Historical Equity Pricing Data supplied by
Company Comparable Analysis > Rhone (IQ183140373) > Valuation ChartDetails
Template: 12/07/2011
Currency: US Dollar
As-Of Date: Dec-31-2007
8/2/2019 Company Comparable Analysis Rhone
112/112
Company Comp Set
This Comp set does not have a subject company.
Financial data provided by
Estimates data provided by
Historical Equity Pricing Data supplied by