TRGP · Targa Resources Corp.
$272.612026-07-21Sector: Energy; Industry: Oil & Gas Midstream; Sub-Industry: Oil & Gas Storage & Transportation
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$312
+14.4% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($124 · $312) Analysts Range ($231 · $331) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2024.Q1 | $15.6B | — | 14.0% | 19.8% | $1.8B | −$1.4B | $376MM | 7.4% | — | 11.4% | $15.4B | $3.85 | — |
| 2024.Q4 | $15.6B | 0.0% | 14.0% | 19.8% | $1.8B | −$1.6B | $191MM | 8.1% | — | 11.0% | $16.4B | $3.85 | — |
| 2025.Q1 | $16.6B | 6.5% | 17.7% | 19.9% | $2.4B | −$1.8B | $587MM | 7.8% | — | 13.6% | $18.3B | $5.90 | — |
| 2025.Q4 | $16.6B | 0.0% | 17.7% | 21.3% | $2.3B | −$2.3B | −$29MM | 8.0% | — | 12.1% | $20.1B | $5.90 | — |
| 2026.Q1 | $16.4B | -1.5% | 21.1% | 21.2% | $2.7B | −$4.1B | −$1.3B | 7.5% | — | 13.0% | $21.9B | $9.88 | 17.0 |
| italics below = DCF projection · 10yr Rev CAGR: 9.9% |
| 2027.Q1 | $20.4B | +24.8% | 21.1% | 21.1% | $3.4B | −$4.2B | −$835MM | 7.5% | −$777MM | 14.2% | $26.2B | $15.85 | 17.2 |
| 2028.Q1 | $23.3B | +14.2% | 21.8% | 20.9% | $4.0B | −$3.3B | $752MM | 7.6% | $650MM | 14.4% | $29.4B | $18.66 | 14.6 |
| 2029.Q1 | $26.0B | +11.2% | 22.4% | 20.8% | $4.6B | −$3.2B | $1.4B | 7.7% | $1.1B | 14.8% | $32.6B | $21.40 | 12.7 |
| 2030.Q1 | $29.4B | +13.1% | 23.0% | 20.7% | $5.4B | −$3.1B | $2.3B | 7.8% | $1.7B | 15.7% | $35.7B | $24.93 | 10.9 |
| 2031.Q1 | $31.8B | +8.3% | 24.3% | 20.6% | $6.1B | −$2.3B | $3.9B | 8.0% | $2.7B | 16.6% | $38.0B | $28.52 | 9.6 |
|
| Term. Yr+ | $43.8B | 4.1% | 24.3% | 20.0% | $8.5B | −$2.0B | $6.5B | 8.6% | $66.4B | 17.0% | — | — | — |
Active scenario IV: $312 (+14.4% vs market)