investorscraft@gmail.com

Intrinsic Value of Energy Transfer LP (ET)

Previous Close$17.46
Intrinsic Value
Upside potential
Previous Close
$17.46

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Energy Transfer LP operates as a midstream energy company, specializing in the transportation, storage, and distribution of natural gas, crude oil, refined products, and natural gas liquids (NGLs). The company generates revenue primarily through fee-based contracts, ensuring stable cash flows with limited exposure to commodity price volatility. Its extensive pipeline network spans over 125,000 miles across key U.S. production basins, positioning it as a critical infrastructure provider in the North American energy sector. Energy Transfer holds a dominant market position, particularly in natural gas transportation, where it operates one of the largest interstate pipeline systems. The company also benefits from integrated assets, including processing plants, storage facilities, and export terminals, which enhance its competitive moat. Strategic acquisitions, such as the purchase of Enable Midstream Partners, have further consolidated its footprint. While regulatory and environmental pressures pose risks, Energy Transfer’s scale and diversified operations provide resilience against sector-specific headwinds.

Revenue Profitability And Efficiency

Energy Transfer reported $82.7 billion in revenue for FY 2024, with net income of $4.8 billion, reflecting a 5.8% net margin. Operating cash flow stood at $11.5 billion, underscoring strong cash generation capabilities. Capital expenditures totaled $4.2 billion, indicating ongoing investments in infrastructure expansion and maintenance. The company’s fee-based revenue model contributes to predictable earnings, though profitability metrics remain sensitive to operational efficiency and cost management.

Earnings Power And Capital Efficiency

Diluted EPS for FY 2024 was $1.28, supported by robust midstream operations and volume growth. The company’s capital efficiency is evident in its ability to fund growth projects while maintaining distributable cash flow. Energy Transfer’s leverage to energy demand and export markets enhances its earnings potential, though debt servicing costs and interest expenses weigh on net income.

Balance Sheet And Financial Health

Energy Transfer’s balance sheet shows $312 million in cash and equivalents against $60.6 billion in total debt, reflecting a leveraged capital structure. The high debt load is typical for midstream operators but requires disciplined liquidity management. The company’s ability to generate consistent operating cash flow helps service obligations, though refinancing risks persist in rising rate environments.

Growth Trends And Dividend Policy

Energy Transfer has prioritized growth through organic projects and acquisitions, targeting volume increases and export opportunities. The company paid a dividend of $1.295 per share in FY 2024, aligning with its focus on returning capital to unitholders. Dividend sustainability hinges on stable cash flows and manageable leverage, with potential upside tied to energy demand recovery.

Valuation And Market Expectations

The market values Energy Transfer based on its cash flow stability and infrastructure assets. Current metrics reflect investor confidence in its fee-based model, though valuation multiples remain tempered by sector-wide concerns over decarbonization and regulatory scrutiny. The stock’s performance is closely tied to energy commodity trends and broader macroeconomic conditions.

Strategic Advantages And Outlook

Energy Transfer’s strategic advantages include its extensive asset footprint, integrated operations, and scale in key energy markets. The company is well-positioned to benefit from long-term energy demand, particularly in natural gas and NGLs. However, environmental regulations and energy transition risks necessitate adaptive strategies. Management’s focus on cost control and selective growth investments will be critical to sustaining competitive positioning.

Sources

10-K filings, company investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount