Western Midstream Partners, LP
Bear Case (25th pct.)
-32.0% vs price
Base Case (Median)
-19.1% vs price
Bull Case (75th pct.)
10.4% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-35.12 | -172.3% | High (40%) |
| PE Comparable | $39.29 | -19.1% | Medium (25%) |
| Growth Trajectory DCF | $39.21 | -19.3% | Medium (20%) |
| Graham Number | $26.89 | -44.7% | Medium (40%) |
| EV/EBITDA | $57.51 | 18.3% | Medium (20%) |
| EV/FCF | $112.31 | 131.1% | Medium (20%) |
| Earnings Power Value | $49.81 | 2.5% | Medium (50%) |
Based on 7 out of 8 methods, WES appears fairly valued at the current price of $48.59. The base case fair value of $39.29 implies 19.1% 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.