As of 2025-05-21, the Intrinsic Value of Western Midstream Partners LP (WES) is 55.77 USD. This WES valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 39.14 USD, the upside of Western Midstream Partners LP is 42.50%.
The range of the Intrinsic Value is 43.77 - 74.32 USD
Based on its market price of 39.14 USD and our intrinsic valuation, Western Midstream Partners LP (WES) is undervalued by 42.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 43.77 - 74.32 | 55.77 | 42.5% |
| DCF (Growth 10y) | 51.77 - 84.44 | 64.67 | 65.2% |
| DCF (EBITDA 5y) | 38.18 - 55.01 | 48.29 | 23.4% |
| DCF (EBITDA 10y) | 47.67 - 68.26 | 58.87 | 50.4% |
| Fair Value | 82.58 - 82.58 | 82.58 | 110.99% |
| P/E | 40.39 - 71.76 | 51.43 | 31.4% |
| EV/EBITDA | 20.35 - 34.25 | 25.90 | -33.8% |
| EPV | 37.83 - 56.17 | 47.00 | 20.1% |
| DDM - Stable | 20.56 - 42.51 | 31.53 | -19.4% |
| DDM - Multi | 40.82 - 62.12 | 49.01 | 25.2% |
| Market Cap (mil) | 14,924.86 |
| Beta | 0.44 |
| Outstanding shares (mil) | 381.32 |
| Enterprise Value (mil) | 21,752.04 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.98% |
| Cost of Debt | 4.95% |
| WACC | 8.23% |