Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Western Midstream Partners, LP
Bear Case (25th pct.)
-14.6% vs price
Base Case (Median)
-12.1% vs price
Bull Case (75th pct.)
59.9% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $115.67 | 158.4% | High (40%) |
| PE Comparable | $39.35 | -12.1% | Medium (25%) |
| Growth Trajectory DCF | $38.91 | -13.1% | Medium (20%) |
| Graham Number | $26.97 | -39.7% | Medium (40%) |
| EV/EBITDA | $37.56 | -16.1% | Medium (20%) |
| EV/FCF | $92.85 | 107.4% | Medium (20%) |
| Earnings Power Value | $50.26 | 12.3% | Medium (50%) |
Based on 7 out of 7 methods, WES appears fairly valued at the current price of $44.76. The base case fair value of $39.35 implies 12.1% 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.