XNYSTRGP
Market cap39bUSD
Dec 24, Last price
180.72USD
1D
1.32%
1Q
16.18%
Jan 2017
222.31%
IPO
604.56%
Name
Targa Resources Corp
Chart & Performance
Profile
Targa Resources Corp., together with its subsidiary, Targa Resources Partners LP, owns, operates, acquires, and develops a portfolio of midstream energy assets in North America. The company operates in two segments, Gathering and Processing, and Logistics and Transportation. It engages in gathering, compressing, treating, processing, transporting, and selling natural gas; storing, fractionating, treating, transporting, and selling natural gas liquids (NGL) and NGL products, including services to liquefied petroleum gas exporters; and gathering, storing, terminaling, purchasing, and selling crude oil. The company is also involved in the purchase and resale of NGL products; and wholesale of propane, as well as provision of related logistics services to multi-state retailers, independent retailers, and other end-users. In addition, it offers NGL balancing services; and transportation services to refineries and petrochemical companies in the Gulf Coast area, as well as purchases, markets, and resells natural gas. The company operates approximately 28,400 miles of natural gas pipelines, including 42 owned and operated processing plants; and owns or operates a total of 34 storage wells with a gross storage capacity of approximately 76 million barrels. As of December 31, 2021, it leased and managed approximately 648 railcars; 119 transport tractors; and two company-owned pressurized NGL barges. The company was incorporated in 2005 and is headquartered in Houston, Texas.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 16,060,300 -23.27% | 20,929,800 23.48% | 16,949,800 105.20% | |||||||
Cost of revenue | 12,354,700 | 18,287,800 | 14,873,300 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 3,705,600 | 2,642,000 | 2,076,500 | |||||||
NOPBT Margin | 23.07% | 12.62% | 12.25% | |||||||
Operating Taxes | 363,200 | 131,800 | 14,800 | |||||||
Tax Rate | 9.80% | 4.99% | 0.71% | |||||||
NOPAT | 3,342,400 | 2,510,200 | 2,061,700 | |||||||
Net income | 1,345,900 50.08% | 896,800 112.46% | 422,100 -131.86% | |||||||
Dividends | (427,300) | (379,700) | (187,500) | |||||||
Dividend yield | 2.18% | 2.24% | 1.57% | |||||||
Proceeds from repurchase of equity | (429,500) | (1,225,800) | 2,196,800 | |||||||
BB yield | 2.19% | 7.22% | -18.40% | |||||||
Debt | ||||||||||
Debt current | 666,400 | 834,300 | 162,800 | |||||||
Long-term debt | 12,736,000 | 10,986,600 | 6,529,900 | |||||||
Deferred revenue | 248,800 | 198,800 | 171,800 | |||||||
Other long-term liabilities | 1,481,700 | 253,900 | 204,600 | |||||||
Net debt | 13,114,400 | 11,470,600 | 5,947,700 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 3,211,600 | 2,380,800 | 2,302,900 | |||||||
CAPEX | (2,385,400) | (1,334,300) | (505,100) | |||||||
Cash from investing activities | (2,400,800) | (4,149,700) | (473,200) | |||||||
Cash from financing activities | (888,100) | 1,829,400 | (1,914,000) | |||||||
FCF | 1,694,900 | (390,000) | 2,940,600 | |||||||
Balance | ||||||||||
Cash | 141,700 | 219,000 | 158,500 | |||||||
Long term investments | 146,300 | 131,300 | 586,500 | |||||||
Excess cash | ||||||||||
Stockholders' equity | 2,448,100 | 21,304,600 | 1,863,600 | |||||||
Invested Capital | 18,065,400 | 16,999,900 | 12,936,500 | |||||||
ROIC | 19.06% | 16.77% | 15.44% | |||||||
ROCE | 19.92% | 15.25% | 15.88% | |||||||
EV | ||||||||||
Common stock shares outstanding | 226,000 | 231,100 | 228,600 | |||||||
Price | 86.87 18.19% | 73.50 40.70% | 52.24 98.03% | |||||||
Market cap | 19,632,620 15.58% | 16,985,850 42.24% | 11,942,064 94.96% | |||||||
EV | 34,617,320 | 50,332,950 | 21,806,364 | |||||||
EBITDA | 5,035,200 | 3,738,000 | 2,947,100 | |||||||
EV/EBITDA | 6.88 | 13.47 | 7.40 | |||||||
Interest | 687,800 | 446,100 | 387,900 | |||||||
Interest/NOPBT | 18.56% | 16.88% | 18.68% |