Stock NS NUSTAR ENERGY L.P.
Add to a list
To use this feature you must be a member
Log inSign up

Financials NuStar Energy L.P.

Equities

NS

US67058H1023

Oil & Gas Transportation Services

Market Closed - Nyse
Other stock markets
 04:00:01 2024-04-26 pm EDT 		5-day change 1st Jan Change
22.58 USD +0.89% Intraday chart for NuStar Energy L.P. +2.13% +20.88%
Apr. 16 Sunoco Prices $1.5 Billion Debt Offering MT
Apr. 15 Nustar Energy to Pay Conditional Special Distribution MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 2,786 1,574 1,740 1,765 2,352 2,857 - -
Enterprise Value (EV) 1 6,167 5,017 4,922 5,048 5,764 6,587 6,346 2,857
P/E ratio -11.2 x -4.57 x -16 x 44.4 x 25.9 x 16.7 x 14.5 x 13.1 x
Yield 9.28% 11.1% 10.1% 10% 8.57% 7.09% 7.1% 7.19%
Capitalization / Revenue 1.86 x 1.06 x 1.08 x 1.05 x 1.44 x 1.66 x 1.64 x 1.72 x
EV / Revenue 4.12 x 3.39 x 3.04 x 3 x 3.53 x 3.82 x 3.64 x 1.72 x
EV / EBITDA 8.76 x 6.94 x 6.99 x 6.99 x 7.84 x 8.78 x 8.26 x 3.57 x
EV / FCF -50.7 x 15.3 x 15.4 x 13 x 15.7 x 25.4 x 20 x 9.19 x
FCF Yield -1.97% 6.54% 6.51% 7.66% 6.36% 3.93% 5.01% 10.9%
Price to Book 1.58 x 1.28 x - - - - - -
Nbr of stocks (in thousands) 107,786 109,195 109,567 110,314 125,896 126,535 - -
Reference price 2 25.85 14.41 15.88 16.00 18.68 22.58 22.58 22.58
Announcement Date 2/5/20 2/4/21 2/3/22 2/1/23 2/15/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 1,498 1,482 1,618 1,683 1,634 1,722 1,742 1,657
EBITDA 1 704.4 723.2 704.6 722.4 735.1 750 768 800.8
EBIT 1 390.9 434.1 410.6 454.9 510.2 499 517.6 548.8
Operating Margin 26.1% 29.3% 25.37% 27.03% 31.22% 28.97% 29.71% 33.11%
Earnings before Tax (EBT) 1 211.6 -196.3 42.11 226 279.1 227.9 247.2 -
Net income 1 -105.7 -199 38.22 222.7 273.7 230.1 244 -
Net margin -7.06% -13.43% 2.36% 13.23% 16.75% 13.36% 14% -
EPS 2 -2.300 -3.150 -0.9900 0.3600 0.7200 1.355 1.558 1.730
Free Cash Flow 1 -121.7 327.9 320.3 386.9 366.8 259.1 318 311
FCF margin -8.13% 22.13% 19.79% 22.99% 22.44% 15.04% 18.25% 18.76%
FCF Conversion (EBITDA) - 45.34% 45.47% 53.56% 49.89% 34.55% 41.41% 38.83%
FCF Conversion (Net income) - - 838.05% 173.7% 134.02% 112.59% 130.33% -
Dividend per Share 2 2.400 1.600 1.600 1.600 1.600 1.600 1.604 1.623
Announcement Date 2/5/20 2/4/21 2/3/22 2/1/23 2/15/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 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
Net sales 1 412.3 417.4 409.9 430.2 413.2 430 393.9 378.3 410.3 451.7 413.1 419.3 425.7 434.7 446.1
EBITDA 1 176.9 169.2 173.3 173.6 178.4 197.1 187 169.1 179.7 199.2 183.9 183.7 189.3 193.3 187.5
EBIT 1 109.8 96.26 104.5 109.1 111.9 129.4 118.9 102.9 115.3 132.1 122.9 120.1 125.3 129.6 119.1
Operating Margin 26.62% 23.06% 25.51% 25.35% 27.07% 30.11% 30.19% 27.19% 28.1% 29.24% 29.76% 28.64% 29.43% 29.81% 26.7%
Earnings before Tax (EBT) 1 -124.2 57.87 12.28 60.13 61.06 92.51 107.1 47.33 52.33 72.29 55.38 51.25 59.1 62.16 54.86
Net income 1 -124.9 57.52 12.31 59.2 59.63 91.6 105.9 46.14 51.2 70.39 55.76 54.45 59.11 60.47 54.04
Net margin -30.3% 13.78% 3% 13.76% 14.43% 21.31% 26.9% 12.2% 12.48% 15.58% 13.5% 12.99% 13.89% 13.91% 12.11%
EPS 2 -1.480 0.1900 0.2200 0.2000 0.2000 0.1800 0.6100 0.0900 0.2000 0.3700 0.3055 0.3132 0.3591 0.3721 0.3350
Dividend per Share 2 0.4000 0.4000 0.4000 0.4000 0.4000 0.4000 0.4000 0.4000 0.4000 0.4000 0.4000 0.4000 0.4000 0.4000 0.4000
Announcement Date 11/4/21 2/3/22 5/5/22 8/4/22 11/3/22 2/1/23 5/4/23 8/3/23 11/2/23 2/15/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 3,381 3,444 3,182 3,283 3,413 3,729 3,489 -
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 4.8 x 4.761 x 4.516 x 4.545 x 4.642 x 4.973 x 4.543 x -
Free Cash Flow 1 -122 328 320 387 367 259 318 311
ROE (net income / shareholders' equity) 6.42% -13.2% - - - 61.7% 81.9% 85.4%
ROA (Net income/ Total Assets) - 3.44% - - - - - -
Assets 1 - -5,785 - - - - - -
Book Value Per Share 16.40 11.30 - - - - - -
Cash Flow per Share - 4.820 - - - - - -
Capex 1 534 198 181 141 148 169 170 171
Capex / Sales 35.62% 13.37% 11.19% 8.35% 9.03% 9.81% 9.76% 10.32%
Announcement Date 2/5/20 2/4/21 2/3/22 2/1/23 2/15/24 - - -
1USD in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for NuStar Energy L.P.

Trading Rating
Investor Rating
ESG Refinitiv
C
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
7
Last Close Price
22.58 USD
Average target price
22.29 USD
Spread / Average Target
-1.30%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Oil & Gas Transportation Services

1st Jan change Capi.
NUSTAR ENERGY L.P. Stock NuStar Energy L.P.
+20.88% 2.86B
ENBRIDGE INC. Stock Enbridge Inc.
+2.64% 76.02B
ENTERPRISE PRODUCTS PARTNERS L.P. Stock Enterprise Products Partners L.P.
+10.28% 63.11B
WILLIAMS COMPANIES Stock Williams Companies
+12.72% 47.84B
ONEOK, INC.. Stock Oneok, Inc..
+15.44% 47.31B
MPLX LP Stock MPLX LP
+14.24% 42.4B
KINDER MORGAN, INC. Stock Kinder Morgan, Inc.
+5.90% 41.46B
TC ENERGY CORPORATION Stock TC Energy Corporation
-4.75% 37.36B
CHENIERE ENERGY PARTNERS, L.P. Stock Cheniere Energy Partners, L.P.
-1.57% 23.72B
PEMBINA PIPELINE CORPORATION Stock Pembina Pipeline Corporation
+7.32% 20.73B
Other Oil & Gas Transportation Services
  1. Stock Market
  2. Equities
  3. NS Stock
  4. Financials NuStar Energy L.P.