Enterprise Products Partners L.P.
Bear Case (25th pct.)
-23.9% vs price
Base Case (Median)
-18.1% vs price
Bull Case (75th pct.)
3.2% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $29.13 | -24.6% | High (40%) |
| PE Comparable | $35.36 | -8.4% | Medium (25%) |
| Growth Trajectory DCF | $26.52 | -31.3% | Medium (20%) |
| Graham Number | $29.68 | -23.1% | Medium (40%) |
| EV/EBITDA | $45.35 | 17.5% | Medium (20%) |
| EV/FCF | $31.63 | -18.1% | Medium (20%) |
| Earnings Power Value | $44.35 | 14.9% | Medium (50%) |
Based on 7 out of 8 methods, EPD appears fairly valued at the current price of $38.61. The base case fair value of $31.63 implies 18.1% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.