investorscraft@gmail.com

Intrinsic ValueWestern Midstream Partners, LP (WES)

Previous Close$41.46
Intrinsic Value
Upside potential
Previous Close
$41.46

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

Western Midstream Partners, LP (WES) operates as a midstream energy company specializing in the gathering, processing, transportation, and storage of natural gas, crude oil, and natural gas liquids (NGLs). The company serves producers across key U.S. basins, including the Permian, DJ, and Powder River Basin, leveraging long-term, fee-based contracts to ensure stable cash flows. Its infrastructure network includes pipelines, processing plants, and storage facilities, positioning it as a critical link between energy producers and end markets. WES maintains a competitive edge through its strategic asset footprint, which is optimized for low-cost operations and scalability. The company’s focus on operational efficiency and customer partnerships strengthens its market position in a sector driven by demand for reliable midstream solutions. As energy markets evolve, WES is well-positioned to capitalize on growing natural gas and NGL demand, supported by its integrated systems and commitment to sustainable operations.

Revenue Profitability And Efficiency

In FY 2024, WES reported revenue of $3.61 billion and net income of $1.57 billion, reflecting strong operational performance. The diluted EPS of $4.02 underscores efficient earnings generation, while operating cash flow of $2.11 billion highlights robust cash conversion. Capital expenditures of $834 million indicate ongoing investments in infrastructure, aligning with growth initiatives. The company’s fee-based revenue model provides stability, mitigating commodity price volatility.

Earnings Power And Capital Efficiency

WES demonstrates solid earnings power, with a net income margin of approximately 43.6%, driven by high-margin midstream activities. The company’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to capital expenditures. This supports both growth projects and shareholder returns, reinforcing its position as a financially disciplined operator in the midstream sector.

Balance Sheet And Financial Health

WES maintains a strong liquidity position with $1.09 billion in cash and equivalents, though total debt stands at $8.14 billion. The debt level reflects the capital-intensive nature of midstream operations but is manageable given the company’s stable cash flows. The balance sheet supports ongoing operations and strategic investments, with a focus on maintaining financial flexibility.

Growth Trends And Dividend Policy

WES has demonstrated consistent growth through infrastructure expansions and operational enhancements. The company’s dividend policy is robust, with a dividend per share of $3.64, appealing to income-focused investors. Future growth is expected to be driven by volume increases and strategic acquisitions, supported by favorable energy market trends.

Valuation And Market Expectations

The market values WES for its stable cash flows and growth potential, with a focus on its ability to sustain dividends and expand its asset base. Valuation metrics likely reflect its midstream sector positioning, balancing yield attractiveness with operational reliability. Investor expectations center on execution of growth projects and maintaining financial health.

Strategic Advantages And Outlook

WES benefits from its strategic asset locations, long-term contracts, and operational expertise, providing a competitive moat. The outlook remains positive, supported by energy demand trends and the company’s ability to adapt to market dynamics. Risks include regulatory changes and commodity price fluctuations, but WES is well-equipped to navigate these challenges.

Sources

Company filings, 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