Plains All American Pipeline, L.P.
High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-21.6% vs price
Base Case (Median)
-10.5% vs price
Bull Case (75th pct.)
65.3% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $21.05 | -10.5% | High (40%) |
| PE Comparable | $16.42 | -30.2% | Medium (25%) |
| Growth Trajectory DCF | $14.80 | -37.1% | Medium (20%) |
| Graham Number | $20.45 | -13.1% | Medium (40%) |
| EV/EBITDA | $41.31 | 75.6% | Medium (20%) |
| EV/FCF | $60.60 | 157.6% | Medium (20%) |
| Earnings Power Value | $36.46 | 55.0% | Medium (50%) |
Based on 7 out of 8 methods, PAA appears fairly valued at the current price of $23.52. The base case fair value of $21.05 implies 10.5% 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.