As of 2025-06-29, the Intrinsic Value of Westlake Chemical Partners LP (WLKP) is 156.13 USD. This WLKP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 22.16 USD, the upside of Westlake Chemical Partners LP is 604.50%.
The range of the Intrinsic Value is 132.10 - 191.35 USD
Based on its market price of 22.16 USD and our intrinsic valuation, Westlake Chemical Partners LP (WLKP) is undervalued by 604.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 132.10 - 191.35 | 156.13 | 604.5% |
| DCF (Growth 10y) | 143.32 - 201.62 | 167.10 | 654.1% |
| DCF (EBITDA 5y) | 87.28 - 105.35 | 95.37 | 330.4% |
| DCF (EBITDA 10y) | 111.50 - 134.64 | 121.93 | 450.2% |
| Fair Value | 7.45 - 7.45 | 7.45 | -66.38% |
| P/E | 15.35 - 110.84 | 60.30 | 172.1% |
| EV/EBITDA | 52.74 - 66.78 | 58.94 | 166.0% |
| EPV | 121.04 - 156.39 | 138.72 | 526.0% |
| DDM - Stable | 8.78 - 16.52 | 12.65 | -42.9% |
| DDM - Multi | 106.37 - 145.32 | 122.26 | 451.7% |
| Market Cap (mil) | 780.92 |
| Beta | 0.14 |
| Outstanding shares (mil) | 35.24 |
| Enterprise Value (mil) | 1,130.97 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.50% |
| Cost of Debt | 4.25% |
| WACC | 8.38% |