investorscraft@gmail.com

Intrinsic ValueNGL Energy Partners LP (NGL)

Previous Close$11.75
Intrinsic Value
Upside potential
Previous Close
$11.75

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

NGL Energy Partners LP operates as a diversified midstream energy company, primarily focused on the transportation, storage, and distribution of crude oil, natural gas liquids (NGLs), and refined products. The company's operations are segmented into three key divisions: Water Solutions, Crude Oil Logistics, and NGL Logistics. NGL Energy Partners serves a broad customer base, including producers, refiners, and end-users, leveraging its extensive infrastructure network across key North American energy hubs. The company's strategic positioning in the midstream sector allows it to capitalize on the growing demand for energy logistics, particularly in regions with high production activity. Its Water Solutions segment, which handles produced water disposal and recycling, is a critical service for shale producers, enhancing its relevance in environmentally conscious energy markets. NGL Energy Partners' integrated asset base and long-term contracts provide stability, though its exposure to commodity price volatility remains a risk. The company competes with larger midstream players but differentiates itself through niche services and regional expertise.

Revenue Profitability And Efficiency

NGL Energy Partners reported revenue of $6.96 billion for FY 2024, reflecting its scale in the midstream sector. However, the company posted a net loss of $143.8 million, with diluted EPS of -$2.14, indicating challenges in translating top-line growth into profitability. Operating cash flow stood at $376.2 million, while capital expenditures were $152.3 million, suggesting moderate reinvestment needs relative to cash generation.

Earnings Power And Capital Efficiency

The company's negative net income and EPS highlight pressures on earnings power, likely due to operational inefficiencies or elevated costs. Operating cash flow, though positive, may not fully cover debt obligations or support significant growth initiatives. Capital expenditures are focused on maintaining and expanding infrastructure, but the return on invested capital appears subdued given the current financial performance.

Balance Sheet And Financial Health

NGL Energy Partners' balance sheet shows $38.9 million in cash and equivalents against total debt of $2.95 billion, indicating a leveraged position. The high debt load raises concerns about financial flexibility, particularly in a rising interest rate environment. The absence of dividends suggests prioritization of debt management over shareholder returns, aligning with the need to strengthen the balance sheet.

Growth Trends And Dividend Policy

Growth trends are muted, with the company focusing on operational stability rather than aggressive expansion. The dividend suspension underscores a conservative approach to capital allocation, likely aimed at preserving liquidity. Future growth may hinge on improving profitability and reducing leverage, with limited near-term catalysts for significant top-line expansion.

Valuation And Market Expectations

The market appears to discount NGL Energy Partners' valuation due to its weak profitability and high leverage. Investors likely await clearer signs of operational turnaround or debt reduction before assigning a premium. The stock's performance may remain subdued until the company demonstrates sustained earnings improvement or strategic deleveraging.

Strategic Advantages And Outlook

NGL Energy Partners' strategic advantages lie in its diversified midstream assets and long-term customer contracts, which provide revenue visibility. However, the outlook remains cautious due to financial leverage and commodity price sensitivity. Success will depend on executing cost efficiencies, managing debt, and capitalizing on niche opportunities in water solutions and NGL logistics.

Sources

10-K filing for FY 2024, company investor relations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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