Fair value (multi-method)
Four independent methods triangulate what ET is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$24.04
Method range
$9.06 – $24.04
median $18.10
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $24.04 | +24.00% |
| Exit multiple | $15.19 | -21.65% |
| Analyst target | $21.00 | +8.30% |
| Graham number | $9.06 | -53.28% |
- Forward DCF$24.04
- Exit multiple$15.19
- Analyst target$21.00
- Graham number$9.06
Stock price
$19.39
FCF / share (TTM)
$0.44
3Y FCF CAGR
-23.3%
Fair value @ hist. growth
$1.38
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
11.6%
per year over your projection horizon
Margin of safety -1301.1% vs hist-growth DCF
Historical 3Y CAGR
-23.3%
Your model implies
11.6%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at -23% annual growth.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 5.3% | 7.5% | 6.2% | 4.6% | 2.8% | 0.5% |
| 6.3% | 10.7% | 9.6% | 8.4% | 7.1% | 5.5% |
| 7.3% | 13.4% | 12.6% | 11.6% | 10.6% | 9.4% |
| 8.3% | 15.9% | 15.2% | 14.4% | 13.5% | 12.6% |
| 9.3% | 18.2% | 17.6% | 16.9% | 16.1% | 15.3% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
Net debt
$70.3B
Total debt − cash
Beta
0.54
Vs market benchmark
Frequently asked questions
Energy Transfer LP (ET) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation