/
DCF Valuation
Base-case fair value
$-5631845848.94
Intrinsic $-7509127798.59 · 25% MOS
Current price: $20.07
Base-case summary
Our base-case DCF for Energy Transfer LP (ET) projects 10 years of free cash flow growth at 2.0% for years 1–5 and 1.0% for years 6–10, anchored to a default 8% growth assumption, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $3.6B in trailing free cash flow, this produces an intrinsic value of $-7509127798.59 per share. A 25% safety margin gives a fair value of $-5631845848.94, suggesting the stock is currently 28061015790% overvalued against the $20.07 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$3.6B
Cash & equivalents
$951M
Total debt
$71.1B
Shares outstanding
—