As of 2024-05-03, the Intrinsic Value of Energy Transfer LP (ET) is
21.45 USD. This ET valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 15.73 USD, the upside of Energy Transfer LP is
%.
The range of the Intrinsic Value is 14.54 - 32.96 USD
21.45 USD
Intrinsic Value
ET Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
14.54 - 32.96 |
21.45 |
36.3% |
| DCF (Growth 10y) |
19.62 - 40.04 |
27.31 |
73.6% |
| DCF (EBITDA 5y) |
16.44 - 22.57 |
18.82 |
19.7% |
| DCF (EBITDA 10y) |
20.42 - 29.04 |
23.97 |
52.4% |
| Fair Value |
29.21 - 29.21 |
29.21 |
85.70% |
| P/E |
14.35 - 19.21 |
16.61 |
5.6% |
| EV/EBITDA |
12.43 - 17.73 |
15.15 |
-3.7% |
| EPV |
48.25 - 71.20 |
59.73 |
279.7% |
| DDM - Stable |
9.20 - 18.78 |
13.99 |
-11.1% |
| DDM - Multi |
19.34 - 28.96 |
23.07 |
46.7% |
ET Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
52,974.86 |
| Beta |
0.50 |
| Outstanding shares (mil) |
3,367.76 |
| Enterprise Value (mil) |
105,201.87 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.75% |
| Cost of Debt |
5.23% |
| WACC |
6.39% |