Energy Transfer LP
Bear Case (25th pct.)
10.0% vs price
Base Case (Median)
36.6% vs price
Bull Case (75th pct.)
78.1% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $80.70 | 285.4% | High (40%) |
| PE Comparable | $19.77 | -5.6% | Medium (25%) |
| Growth Trajectory DCF | $33.71 | 61.0% | Medium (20%) |
| Graham Number | $18.47 | -11.8% | Medium (40%) |
| EV/EBITDA | $40.90 | 95.3% | Medium (20%) |
| EV/FCF | $28.60 | 36.6% | Medium (20%) |
| Earnings Power Value | $26.30 | 25.6% | Medium (50%) |
Based on 7 out of 8 methods, ET appears undervalued at the current price of $20.94. The base case fair value of $28.60 implies 36.6% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.