MPLX Lp
Bear Case (25th pct.)
-5.9% vs price
Base Case (Median)
21.2% vs price
Bull Case (75th pct.)
52.4% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $100.36 | 69.9% | High (40%) |
| PE Comparable | $57.09 | -3.4% | Medium (25%) |
| Growth Trajectory DCF | $54.04 | -8.5% | Medium (20%) |
| Graham Number | $38.32 | -35.1% | Medium (40%) |
| EV/EBITDA | $71.58 | 21.2% | Medium (20%) |
| EV/FCF | $86.95 | 47.2% | Medium (20%) |
| Earnings Power Value | $93.08 | 57.5% | Medium (50%) |
Based on 7 out of 8 methods, MPLX appears fairly valued at the current price of $59.08. The base case fair value of $71.58 implies 21.2% 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.