As of 2025-05-10, the Intrinsic Value of Hess Midstream LP (HESM) is 54.16 USD. This HESM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 37.07 USD, the upside of Hess Midstream LP is 46.10%.
The range of the Intrinsic Value is 44.34 - 68.32 USD
Based on its market price of 37.07 USD and our intrinsic valuation, Hess Midstream LP (HESM) is undervalued by 46.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 44.34 - 68.32 | 54.16 | 46.1% |
| DCF (Growth 10y) | 60.78 - 90.44 | 72.98 | 96.9% |
| DCF (EBITDA 5y) | 44.57 - 57.11 | 49.50 | 33.5% |
| DCF (EBITDA 10y) | 60.61 - 78.60 | 68.02 | 83.5% |
| Fair Value | 24.45 - 24.45 | 24.45 | -34.04% |
| P/E | 12.23 - 48.40 | 30.39 | -18.0% |
| EV/EBITDA | 17.66 - 32.81 | 24.72 | -33.3% |
| EPV | 30.90 - 41.98 | 36.44 | -1.7% |
| DDM - Stable | 6.55 - 12.53 | 9.54 | -74.3% |
| DDM - Multi | 39.83 - 56.46 | 46.53 | 25.5% |
| Market Cap (mil) | 8,455.30 |
| Beta | 0.65 |
| Outstanding shares (mil) | 228.09 |
| Enterprise Value (mil) | 11,922.90 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.24% |
| Cost of Debt | 5.00% |
| WACC | 7.95% |