Equitrans Midstream Corporation

EQTNP

EQTNPEquitrans Midstream Corporation US flag

Other OTC

22.50

USD

+0.63

- -

6.02BMarket Cap

Profitability (USD)

API Chat

	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
Return on Common Equity (%)	- -	- -	- -	95.1	-35.93	18.75	-62.52	-27.19	39.35
Return on Assets (%)	- -	2.97	-0.43	2.32	-1.81	3.42	-11.96	-2.53	4.02
Return on Capital (%)	- -	-11.47	-6.59	0.3	- -	4.07	- -	- -	- -
Return on Invested Capital (%)	- -	20.04	6.38	9.67	- -	6.69	- -	- -	- -
Gross Margin (%)	92.12	91.44	88.59	85.46	82.79	78.63	74.55	75.18	75.31
EBITDA Margin (%)	78.96	80.23	81.56	80.79	82.93	81.2	77.96	79.15	73.79
Operating Margin (%)	71.08	71.67	70.14	66.25	65.72	59.83	52.51	54.32	49.1
Incremental Operating Margin (%)	- -	75.41	63.3	60.43	59.84	140.18	109.58	113.03	-147.08
Pretax Margin (%)	68.94	66.28	59.72	39.76	-0.87	49.2	-132.16	-18.46	31.27
Profit Margin (%)	27.54	8.9	-3.03	14.61	-12.5	28.01	-107.2	-19.84	31.94
Net Income to Common Margin (%)	27.54	8.9	-3.03	14.61	-12.5	24.12	-111.64	-24.15	27.74
Effective Tax Rate (%)	5.8	20.24	39.71	13.99	- -	14.17	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	672.68	37.58	-18	-85.57	64.06
Sustainable Growth Rate (%)	- -	- -	- -	95.1	205.78	11.7	-73.77	-50.45	14.14

Credit (USD)

API Chat

	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
Total Debt	- -	986	1,453	4,666	6,330	7,231	6,948	6,977	7,588
ST Debt	- -	- -	- -	6	6	302	8	107	311
LT Debt	- -	986	1,453	4,660	6,324	6,928	6,940	6,870	7,277
Total Debt/EBITDA	- -	1.68	1.99	3.86	4.68	5.89	6.77	6.49	7.38
Net Debt/EBITDA	- -	0.03	1.82	3.62	4.62	5.72	6.64	6.42	7.11
Total Debt/EBIT	- -	1.88	2.31	4.71	5.91	8	10.05	9.46	11.09
Net Debt/EBIT	- -	0.04	2.12	4.41	5.83	7.77	9.85	9.36	10.69
EBITDA to Interest Expense	23.41	35.05	20.99	10.46	5.28	3.99	2.71	2.73	2.41
EBITDA-CapEx/Interest Expense	23.41	35.05	20.99	10.46	5.28	3.99	2.71	2.73	2.41
EBIT to Interest Expense	21.07	31.31	18.05	8.58	4.18	2.94	1.83	1.87	1.6
Interest Expense	21	17	35	115	256	307	379	394	427
Common Equity/Total Assets	- -	- -	- -	4.36	5.6	25.24	13.7	8.81	8.92
Long-Term Debt/Equity (%)	- -	30.87	23.3	88.6	119.73	158.79	261.46	330.23	332.56
Long-Term Debt/Capital (%)	- -	23.22	22.19	46.94	54.45	59.75	72.26	75.84	74.42
Long-Term Debt/Total Assets (%)	- -	22.44	17.45	44.28	52.52	54.44	63.77	65.77	62.14
Total Debt/Equity (%)	- -	30.87	23.3	88.72	119.85	165.73	261.77	335.36	346.78
Total Debt/Capital (%)	- -	23.22	22.19	47	54.5	62.36	72.34	77.02	77.61
Total Debt/Total Assets (%)	- -	22.44	17.45	44.34	52.57	56.82	63.85	66.79	64.8
Net Debt to Equity	- -	0.61	21.36	83.13	118.18	160.96	256.7	331.72	334.42
Net Debt/Capital (%)	- -	0.59	20.73	45.39	54.16	61.67	71.95	76.76	76.88
EBITDA	500	588	730	1,208	1,352	1,227	1,027	1,075	1,029
EBITDA-CapEx	500	588	730	1,208	1,352	1,227	1,027	1,075	1,029
Operating Income (Loss)	450	525	628	990	1,071	904	692	738	684

Liquidity (USD)

API Chat

	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
Cash Ratio	- -	4.73	0.2	0.54	0.26	0.35	0.37	0.16	0.33
Current Ratio	- -	5.27	0.59	1.04	1.12	0.94	1.22	0.94	0.76
Quick Ratio	- -	5.23	0.56	1	1.02	0.84	1.1	0.82	0.67
CFO/Avg Current Liab	- -	5.38	1.65	1.25	2.21	2.45	2.43	2.17	1.7
Common Equity/Total Assets	- -	- -	- -	4.36	5.6	25.24	13.7	8.81	8.92
Long-Term Debt/Equity (%)	- -	30.87	23.3	88.6	119.73	158.79	261.46	330.23	332.56
Long-Term Debt/Capital (%)	- -	23.22	22.19	46.94	54.45	59.75	72.26	75.84	74.42
Long-Term Debt/Total Assets (%)	- -	22.44	17.45	44.28	52.52	54.44	63.77	65.77	62.14
Total Debt/Equity (%)	- -	30.87	23.3	88.72	119.85	165.73	261.77	335.36	346.78
Total Debt/Capital (%)	- -	23.22	22.19	47	54.5	62.36	72.34	77.02	77.61
Total Debt/Total Assets (%)	- -	22.44	17.45	44.34	52.57	56.82	63.85	66.79	64.8
CFO/Total Liabilities	- -	45.81	32.04	13.71	14.45	13.64	14.2	10.11	10.67
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	0.8	0.42	0.56	0.4	0.3	0.03	-0.05	-0.06

Working Capital (USD)

API Chat

	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
Accounts Receivable Turnover	- -	70.88	7.47	6.3	6.38	5.54	4.85	5.44	5.52
Days Sales Outstanding	- -	5.15	48.89	57.95	57.19	65.93	75.21	67.1	66.14
Inventory Turnover	- -	- -	- -	- -	- -	- -	32.95	17.06	19.66
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	11.08	21.4	18.57
Accounts Payable Turnover	- -	3.5	0.41	0.64	1.66	3.22	5.4	5.59	5.62
Accounts Payable Turnover Days	- -	104.31	900.33	569.6	219.89	113.19	67.61	65.29	65
Cash Conversion Cycle	- -	-99.16	-851.43	-511.65	-162.71	-47.26	18.68	23.2	19.71
Inventory to Cash Days	- -	5.15	48.89	57.95	57.19	65.93	64.13	45.7	47.57
Inventories	- -	- -	- -	- -	- -	- -	20	19	16
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	20	19	16

Enterprise Value (USD)

API Chat

	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
Market Capitalization	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Cash & Cash Equivalents	- -	966	121	294	88	208	135	68	259
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	682	682	682	682
+ Minority/Non Controlling Interest	- -	3,259	5,095	4,802	4,609	471	483	479	463
+ Total Debt	- -	986	1,453	4,666	6,330	7,231	6,948	6,977	7,588
Enterprise Value	- -	3,278	6,427	9,174	10,852	8,176	7,979	8,070	8,474
Total Capital	- -	4,245	6,548	9,927	11,615	11,596	9,605	9,059	9,777
Total Debt/Capital (%)	- -	23.22	22.19	47	54.5	62.36	72.34	77.02	77.61
Total Debt / EV	- -	0.3	0.23	0.51	0.58	0.88	0.87	0.86	0.9
EV/Sales	- -	4.48	7.18	6.14	6.66	5.41	6.06	5.94	6.08
EV/EBITDA	- -	5.58	8.8	7.6	8.03	6.66	7.77	7.51	8.24
EV/EBIT	- -	6.25	10.23	9.26	10.13	9.04	11.54	10.94	12.38
EV/Cash Flow to Firm	- -	5.82	9.31	11.17	5.06	5.82	5.42	6.46	5.8
EV/Free Cash Flow to Firm	- -	5.82	9.31	11.17	5.06	5.82	5.42	6.46	5.8
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Enterprise Value	- -	3,278	6,427	9,174	10,852	8,176	7,979	8,070	8,474
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Sales	633	732	896	1,495	1,630	1,511	1,317	1,358	1,394
TTM EBITDA	500	588	730	1,208	1,352	1,227	1,027	1,075	1,029
TTM Operating Income	450	525	628	990	1,071	904	692	738	684
TTM Cash Flow to Firm	510	563	691	821	2,144	1,405	1,473	1,250	1,461
TTM Free Cash Flow to Firm	510	563	691	821	2,144	1,405	1,473	1,250	1,461

Multiples (USD)

API Chat

	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	6.25	10.23	9.26	10.13	9.04	11.54	10.94	12.38
Enterprise Value	- -	3,278	6,427	9,174	10,852	8,176	7,979	8,070	8,474
Low Price	- -	- -	- -	- -	- -	- -	- -	20.56	20.56
EV/Sales	- -	4.48	7.18	6.14	6.66	5.41	6.06	5.94	6.08
EV/EBITDA	- -	5.58	8.8	7.6	8.03	6.66	7.77	7.51	8.24
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales Average	- -	4.48	7.18	6.14	6.66	5.41	6.06	5.94	6.08
EV/Sales High	- -	4.48	7.18	6.14	6.66	5.41	6.06	5.94	6.08
EV/Sales Low	- -	4.48	7.18	6.14	6.66	5.41	6.06	5.94	6.08
EV/EBITDA Average	- -	5.58	8.8	7.6	8.03	6.66	7.77	7.51	8.24
EV/EBITDA High	- -	5.58	8.8	7.6	8.03	6.66	7.77	7.51	8.24
EV/EBITDA Low	- -	5.58	8.8	7.6	8.03	6.66	7.77	7.51	8.24
EV/EBIT Average	- -	6.25	10.23	9.26	10.13	9.04	11.54	10.94	12.38
EV/EBIT High	- -	6.25	10.23	9.26	10.13	9.04	11.54	10.94	12.38
EV/EBIT Low	- -	6.25	10.23	9.26	10.13	9.04	11.54	10.94	12.38
Last Price	- -	- -	- -	- -	- -	- -	- -	19.6	21.76
High Price	- -	- -	- -	- -	- -	- -	- -	21.2	22.38
Enterprise Value Average	- -	3,278	6,427	9,174	10,852	8,176	7,979	8,070	8,474
Enterprise Value High	- -	3,278	6,427	9,174	10,852	8,176	7,979	8,070	8,474
Enterprise Value Low	- -	3,278	6,427	9,174	10,852	8,176	7,979	8,070	8,474

Profitability (USD)

API Chat

	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
Return on Common Equity (%)	- -	- -	- -	95.1	-35.93	18.75	-62.52	-27.19	39.35
Return on Assets (%)	- -	2.97	-0.43	2.32	-1.81	3.42	-11.96	-2.53	4.02
Return on Capital (%)	- -	-11.47	-6.59	0.3	- -	4.07	- -	- -	- -
Return on Invested Capital (%)	- -	20.04	6.38	9.67	- -	6.69	- -	- -	- -
Gross Margin (%)	92.12	91.44	88.59	85.46	82.79	78.63	74.55	75.18	75.31
EBITDA Margin (%)	78.96	80.23	81.56	80.79	82.93	81.2	77.96	79.15	73.79
Operating Margin (%)	71.08	71.67	70.14	66.25	65.72	59.83	52.51	54.32	49.1
Incremental Operating Margin (%)	- -	75.41	63.3	60.43	59.84	140.18	109.58	113.03	-147.08
Pretax Margin (%)	68.94	66.28	59.72	39.76	-0.87	49.2	-132.16	-18.46	31.27
Profit Margin (%)	27.54	8.9	-3.03	14.61	-12.5	28.01	-107.2	-19.84	31.94
Net Income to Common Margin (%)	27.54	8.9	-3.03	14.61	-12.5	24.12	-111.64	-24.15	27.74
Effective Tax Rate (%)	5.8	20.24	39.71	13.99	- -	14.17	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	672.68	37.58	-18	-85.57	64.06
Sustainable Growth Rate (%)	- -	- -	- -	95.1	205.78	11.7	-73.77	-50.45	14.14

Credit (USD)

API Chat

	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
Total Debt	- -	986	1,453	4,666	6,330	7,231	6,948	6,977	7,588
ST Debt	- -	- -	- -	6	6	302	8	107	311
LT Debt	- -	986	1,453	4,660	6,324	6,928	6,940	6,870	7,277
Total Debt/EBITDA	- -	1.68	1.99	3.86	4.68	5.89	6.77	6.49	7.38
Net Debt/EBITDA	- -	0.03	1.82	3.62	4.62	5.72	6.64	6.42	7.11
Total Debt/EBIT	- -	1.88	2.31	4.71	5.91	8	10.05	9.46	11.09
Net Debt/EBIT	- -	0.04	2.12	4.41	5.83	7.77	9.85	9.36	10.69
EBITDA to Interest Expense	23.41	35.05	20.99	10.46	5.28	3.99	2.71	2.73	2.41
EBITDA-CapEx/Interest Expense	23.41	35.05	20.99	10.46	5.28	3.99	2.71	2.73	2.41
EBIT to Interest Expense	21.07	31.31	18.05	8.58	4.18	2.94	1.83	1.87	1.6
Interest Expense	21	17	35	115	256	307	379	394	427
Common Equity/Total Assets	- -	- -	- -	4.36	5.6	25.24	13.7	8.81	8.92
Long-Term Debt/Equity (%)	- -	30.87	23.3	88.6	119.73	158.79	261.46	330.23	332.56
Long-Term Debt/Capital (%)	- -	23.22	22.19	46.94	54.45	59.75	72.26	75.84	74.42
Long-Term Debt/Total Assets (%)	- -	22.44	17.45	44.28	52.52	54.44	63.77	65.77	62.14
Total Debt/Equity (%)	- -	30.87	23.3	88.72	119.85	165.73	261.77	335.36	346.78
Total Debt/Capital (%)	- -	23.22	22.19	47	54.5	62.36	72.34	77.02	77.61
Total Debt/Total Assets (%)	- -	22.44	17.45	44.34	52.57	56.82	63.85	66.79	64.8
Net Debt to Equity	- -	0.61	21.36	83.13	118.18	160.96	256.7	331.72	334.42
Net Debt/Capital (%)	- -	0.59	20.73	45.39	54.16	61.67	71.95	76.76	76.88
EBITDA	500	588	730	1,208	1,352	1,227	1,027	1,075	1,029
EBITDA-CapEx	500	588	730	1,208	1,352	1,227	1,027	1,075	1,029
Operating Income (Loss)	450	525	628	990	1,071	904	692	738	684

Liquidity (USD)

API Chat

	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
Cash Ratio	- -	4.73	0.2	0.54	0.26	0.35	0.37	0.16	0.33
Current Ratio	- -	5.27	0.59	1.04	1.12	0.94	1.22	0.94	0.76
Quick Ratio	- -	5.23	0.56	1	1.02	0.84	1.1	0.82	0.67
CFO/Avg Current Liab	- -	5.38	1.65	1.25	2.21	2.45	2.43	2.17	1.7
Common Equity/Total Assets	- -	- -	- -	4.36	5.6	25.24	13.7	8.81	8.92
Long-Term Debt/Equity (%)	- -	30.87	23.3	88.6	119.73	158.79	261.46	330.23	332.56
Long-Term Debt/Capital (%)	- -	23.22	22.19	46.94	54.45	59.75	72.26	75.84	74.42
Long-Term Debt/Total Assets (%)	- -	22.44	17.45	44.28	52.52	54.44	63.77	65.77	62.14
Total Debt/Equity (%)	- -	30.87	23.3	88.72	119.85	165.73	261.77	335.36	346.78
Total Debt/Capital (%)	- -	23.22	22.19	47	54.5	62.36	72.34	77.02	77.61
Total Debt/Total Assets (%)	- -	22.44	17.45	44.34	52.57	56.82	63.85	66.79	64.8
CFO/Total Liabilities	- -	45.81	32.04	13.71	14.45	13.64	14.2	10.11	10.67
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	0.8	0.42	0.56	0.4	0.3	0.03	-0.05	-0.06

Working Capital (USD)

API Chat

	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
Accounts Receivable Turnover	- -	70.88	7.47	6.3	6.38	5.54	4.85	5.44	5.52
Days Sales Outstanding	- -	5.15	48.89	57.95	57.19	65.93	75.21	67.1	66.14
Inventory Turnover	- -	- -	- -	- -	- -	- -	32.95	17.06	19.66
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	11.08	21.4	18.57
Accounts Payable Turnover	- -	3.5	0.41	0.64	1.66	3.22	5.4	5.59	5.62
Accounts Payable Turnover Days	- -	104.31	900.33	569.6	219.89	113.19	67.61	65.29	65
Cash Conversion Cycle	- -	-99.16	-851.43	-511.65	-162.71	-47.26	18.68	23.2	19.71
Inventory to Cash Days	- -	5.15	48.89	57.95	57.19	65.93	64.13	45.7	47.57
Inventories	- -	- -	- -	- -	- -	- -	20	19	16
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	20	19	16

Enterprise Value (USD)

API Chat

	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
Market Capitalization	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Cash & Cash Equivalents	- -	966	121	294	88	208	135	68	259
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	682	682	682	682
+ Minority/Non Controlling Interest	- -	3,259	5,095	4,802	4,609	471	483	479	463
+ Total Debt	- -	986	1,453	4,666	6,330	7,231	6,948	6,977	7,588
Enterprise Value	- -	3,278	6,427	9,174	10,852	8,176	7,979	8,070	8,474
Total Capital	- -	4,245	6,548	9,927	11,615	11,596	9,605	9,059	9,777
Total Debt/Capital (%)	- -	23.22	22.19	47	54.5	62.36	72.34	77.02	77.61
Total Debt / EV	- -	0.3	0.23	0.51	0.58	0.88	0.87	0.86	0.9
EV/Sales	- -	4.48	7.18	6.14	6.66	5.41	6.06	5.94	6.08
EV/EBITDA	- -	5.58	8.8	7.6	8.03	6.66	7.77	7.51	8.24
EV/EBIT	- -	6.25	10.23	9.26	10.13	9.04	11.54	10.94	12.38
EV/Cash Flow to Firm	- -	5.82	9.31	11.17	5.06	5.82	5.42	6.46	5.8
EV/Free Cash Flow to Firm	- -	5.82	9.31	11.17	5.06	5.82	5.42	6.46	5.8
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Enterprise Value	- -	3,278	6,427	9,174	10,852	8,176	7,979	8,070	8,474
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Sales	633	732	896	1,495	1,630	1,511	1,317	1,358	1,394
TTM EBITDA	500	588	730	1,208	1,352	1,227	1,027	1,075	1,029
TTM Operating Income	450	525	628	990	1,071	904	692	738	684
TTM Cash Flow to Firm	510	563	691	821	2,144	1,405	1,473	1,250	1,461
TTM Free Cash Flow to Firm	510	563	691	821	2,144	1,405	1,473	1,250	1,461

Multiples (USD)

API Chat

	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	6.25	10.23	9.26	10.13	9.04	11.54	10.94	12.38
Enterprise Value	- -	3,278	6,427	9,174	10,852	8,176	7,979	8,070	8,474
Low Price	- -	- -	- -	- -	- -	- -	- -	20.56	20.56
EV/Sales	- -	4.48	7.18	6.14	6.66	5.41	6.06	5.94	6.08
EV/EBITDA	- -	5.58	8.8	7.6	8.03	6.66	7.77	7.51	8.24
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales Average	- -	4.48	7.18	6.14	6.66	5.41	6.06	5.94	6.08
EV/Sales High	- -	4.48	7.18	6.14	6.66	5.41	6.06	5.94	6.08
EV/Sales Low	- -	4.48	7.18	6.14	6.66	5.41	6.06	5.94	6.08
EV/EBITDA Average	- -	5.58	8.8	7.6	8.03	6.66	7.77	7.51	8.24
EV/EBITDA High	- -	5.58	8.8	7.6	8.03	6.66	7.77	7.51	8.24
EV/EBITDA Low	- -	5.58	8.8	7.6	8.03	6.66	7.77	7.51	8.24
EV/EBIT Average	- -	6.25	10.23	9.26	10.13	9.04	11.54	10.94	12.38
EV/EBIT High	- -	6.25	10.23	9.26	10.13	9.04	11.54	10.94	12.38
EV/EBIT Low	- -	6.25	10.23	9.26	10.13	9.04	11.54	10.94	12.38
Last Price	- -	- -	- -	- -	- -	- -	- -	19.6	21.76
High Price	- -	- -	- -	- -	- -	- -	- -	21.2	22.38
Enterprise Value Average	- -	3,278	6,427	9,174	10,852	8,176	7,979	8,070	8,474
Enterprise Value High	- -	3,278	6,427	9,174	10,852	8,176	7,979	8,070	8,474
Enterprise Value Low	- -	3,278	6,427	9,174	10,852	8,176	7,979	8,070	8,474

	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
Shares Outstanding	- -	255	255	254	255	432	433	433	434
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -
Revenue per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS from Cont Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted EPS, GAAP	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted EPS from Cont Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -
Free Cash Flow per Basic Share	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash & Equivalents per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -
Book Value per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -
Tangible Book Value per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -

Equitrans Midstream Corporation

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)