The Discounted Cash Flow (DCF) valuation of NuStar Energy LP (NS) is 30.27 USD. With the latest stock price at 21.96 USD, the upside of NuStar Energy LP based on DCF is 37.8%.
Based on the latest price of 21.96 USD and our DCF valuation, NuStar Energy LP (NS) is a buy. buying NS stocks now will result in a potential gain of 37.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 9.1% | 7.8% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 19.36 - 48.75 | 30.27 |
| Upside | -11.8% - 122.0% | 37.8% |