NGL Energy Partners LP
Bear Case (25th pct.)
-387.4% vs price
Base Case (Median)
-48.7% vs price
Bull Case (75th pct.)
53.3% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-188.02 | -1124.1% | High (40%) |
| EV/EBITDA | $26.52 | 44.4% | Medium (20%) |
| EV/FCF | $33.00 | 79.7% | Medium (20%) |
| Earnings Power Value | $-7.68 | -141.8% | Medium (50%) |
Based on 4 out of 8 methods, NGL appears fairly valued at the current price of $18.36. The base case fair value of $9.42 implies 48.7% 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.