As of 2025-07-03, the Intrinsic Value of Crestwood Equity Partners LP (CEQP) is 71.09 USD. This CEQP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 28.26 USD, the upside of Crestwood Equity Partners LP is 151.60%.
The range of the Intrinsic Value is 46.09 - 123.07 USD
Based on its market price of 28.26 USD and our intrinsic valuation, Crestwood Equity Partners LP (CEQP) is undervalued by 151.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 46.09 - 123.07 | 71.09 | 151.6% |
| DCF (Growth 10y) | 74.48 - 168.71 | 105.27 | 272.5% |
| DCF (EBITDA 5y) | 44.27 - 59.81 | 51.83 | 83.4% |
| DCF (EBITDA 10y) | 63.93 - 85.31 | 74.11 | 162.2% |
| Fair Value | 38.82 - 38.82 | 38.82 | 37.37% |
| P/E | 17.21 - 28.89 | 24.74 | -12.5% |
| EV/EBITDA | 12.93 - 33.58 | 22.33 | -21.0% |
| EPV | 45.95 - 63.85 | 54.90 | 94.3% |
| DDM - Stable | 15.80 - 51.02 | 33.41 | 18.2% |
| DDM - Multi | 68.29 - 150.96 | 91.96 | 225.4% |
| Market Cap (mil) | 2,970.13 |
| Beta | 0.89 |
| Outstanding shares (mil) | 105.10 |
| Enterprise Value (mil) | 6,226.93 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.81% |
| Cost of Debt | 7.03% |
| WACC | 6.89% |