TRGP · Targa Resources Corp.
$244.392026-05-17Sector: Energy; Industry: Oil & Gas Midstream; Sub-Industry: Oil & Gas Storage & Transportation
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$317
+29.6% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($152 · $317) Analysts Range ($207 · $266) 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 |
|---|
| 2021.Q4 | $17.4B | — | 10.4% | 3.4% | $1.8B | $595MM | $2.4B | 6.7% | — | 20.8% | $8.4B | $0.33 | — |
| 2022.Q4 | $21.7B | 24.3% | 11.5% | 7.9% | $2.3B | −$3.4B | −$1.2B | 7.9% | — | 20.6% | $13.8B | $5.31 | — |
| 2023.Q4 | $15.6B | -28.0% | 14.0% | 18.7% | $1.8B | −$936MM | $842MM | 7.5% | — | 12.2% | $15.3B | $3.85 | — |
| 2024.Q4 | $16.6B | 6.5% | 17.7% | 19.8% | $2.4B | −$1.6B | $798MM | 8.1% | — | 14.9% | $16.4B | $5.90 | — |
| 2025.Q4 | $17.1B | 3.1% | 20.1% | 21.3% | $2.7B | −$2.3B | $367MM | 8.0% | — | 14.9% | $20.1B | $8.58 | 15.2 |
| italics below = DCF projection · 10yr Rev CAGR: 8.5% |
| 2026.Q4 | $20.5B | +19.5% | 20.1% | 21.2% | $3.2B | −$3.1B | $144MM | 8.1% | $133MM | 15.0% | $23.2B | $15.10 | 16.2 |
| 2027.Q4 | $22.6B | +10.6% | 20.9% | 21.0% | $3.7B | −$2.2B | $1.6B | 8.2% | $1.4B | 15.4% | $25.4B | $17.42 | 14.0 |
| 2028.Q4 | $24.9B | +9.8% | 21.8% | 20.9% | $4.3B | −$2.4B | $1.9B | 8.2% | $1.5B | 16.1% | $27.8B | $19.92 | 12.3 |
| 2029.Q4 | $27.1B | +9.0% | 22.6% | 20.8% | $4.9B | −$1.4B | $3.5B | 8.3% | $2.5B | 17.1% | $29.1B | $22.57 | 10.8 |
| 2030.Q4 | $29.3B | +8.2% | 24.3% | 20.6% | $5.6B | −$1.4B | $4.2B | 8.3% | $2.8B | 18.9% | $30.6B | $26.26 | 9.3 |
|
| Term. Yr+ | $40.3B | 4.1% | 24.3% | 20.0% | $7.8B | −$1.6B | $6.3B | 8.6% | $62.4B | 20.5% | — | — | — |
Active scenario IV: $317 (+29.6% vs market)