What is the intrinsic value of RTLR?

As of 2025-07-06, the Intrinsic Value of Rattler Midstream LP (RTLR) is 17.14 USD. This RTLR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 15.22 USD, the upside of Rattler Midstream LP is 12.60%.

The range of the Intrinsic Value is 12.05 - 27.59 USD

Is RTLR undervalued or overvalued?

Based on its market price of 15.22 USD and our intrinsic valuation, Rattler Midstream LP (RTLR) is undervalued by 12.60%.

	Range	Selected	Upside
a
DCF (Growth 5y)	12.05 - 27.59	17.14	12.6%
DCF (Growth 10y)	17.31 - 36.18	23.54	54.7%
DCF (EBITDA 5y)	18.02 - 27.88	22.23	46.1%
DCF (EBITDA 10y)	22.38 - 34.97	27.69	82.0%
Fair Value	6.54 - 6.54	6.54	-57.06%
P/E	2.96 - 16.44	9.43	-38.0%
EV/EBITDA	7.38 - 19.21	13.37	-12.1%
EPV	2.92 - 5.18	4.05	-73.4%
DDM - Stable	2.01 - 5.29	3.65	-76.0%
DDM - Multi	15.00 - 27.89	19.25	26.4%