As of 2025-07-03, the Intrinsic Value of NGL Energy Partners LP (NGL) is 17.31 USD. This NGL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 4.33 USD, the upside of NGL Energy Partners LP is 299.70%.
The range of the Intrinsic Value is 4.51 - 61.35 USD
Based on its market price of 4.33 USD and our intrinsic valuation, NGL Energy Partners LP (NGL) is undervalued by 299.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 4.51 - 61.35 | 17.31 | 299.7% |
| DCF (Growth 10y) | 5.93 - 59.32 | 18.23 | 321.0% |
| DCF (EBITDA 5y) | 8.67 - 21.78 | 14.64 | 238.1% |
| DCF (EBITDA 10y) | 8.09 - 26.68 | 15.91 | 267.4% |
| Fair Value | -8.00 - -8.00 | -8.00 | -284.68% |
| P/E | (24.95) - 10.06 | (10.13) | -333.9% |
| EV/EBITDA | 7.70 - 17.15 | 12.26 | 183.1% |
| EPV | 77.44 - 156.46 | 116.95 | 2601.0% |
| DDM - Stable | (9.87) - (44.87) | (27.37) | -732.0% |
| DDM - Multi | 8.85 - 34.74 | 14.52 | 235.4% |
| Market Cap (mil) | 571.60 |
| Beta | 0.04 |
| Outstanding shares (mil) | 132.01 |
| Enterprise Value (mil) | 3,536.66 |
| Market risk premium | 4.60% |
| Cost of Equity | 11.28% |
| Cost of Debt | 12.16% |
| WACC | 11.96% |