As of 2025-05-09, the Intrinsic Value of Energy Transfer LP (ET) is 27.56 USD. This ET valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17.37 USD, the upside of Energy Transfer LP is 58.60%.
The range of the Intrinsic Value is 20.17 - 38.98 USD
Based on its market price of 17.37 USD and our intrinsic valuation, Energy Transfer LP (ET) is undervalued by 58.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 20.17 - 38.98 | 27.56 | 58.6% |
| DCF (Growth 10y) | 27.85 - 49.61 | 36.43 | 109.7% |
| DCF (EBITDA 5y) | 22.18 - 35.64 | 27.41 | 57.8% |
| DCF (EBITDA 10y) | 29.39 - 46.01 | 36.01 | 107.3% |
| Fair Value | 35.08 - 35.08 | 35.08 | 101.93% |
| P/E | 22.45 - 36.07 | 28.39 | 63.4% |
| EV/EBITDA | 14.22 - 29.95 | 20.73 | 19.4% |
| EPV | 44.40 - 63.02 | 53.71 | 209.2% |
| DDM - Stable | 9.18 - 17.83 | 13.51 | -22.2% |
| DDM - Multi | 20.70 - 29.84 | 24.35 | 40.2% |
| Market Cap (mil) | 59,600.12 |
| Beta | 0.81 |
| Outstanding shares (mil) | 3,431.21 |
| Enterprise Value (mil) | 119,048.12 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.39% |
| Cost of Debt | 5.40% |
| WACC | 7.20% |