investorscraft@gmail.com

Intrinsic ValueWestlake Chemical Partners LP (WLKP)

Previous Close$21.46
Intrinsic Value
Upside potential
Previous Close
$21.46

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

Westlake Chemical Partners LP operates as a master limited partnership (MLP) primarily engaged in the production and sale of ethylene, a key feedstock for petrochemical manufacturing. The company’s revenue model is anchored in long-term, fee-based contracts with Westlake Chemical Corporation, its parent company, ensuring stable cash flows with limited commodity price exposure. WLKP’s assets include ethylene production facilities in North America, strategically positioned to serve the growing demand for polyethylene and other derivatives. The partnership benefits from vertical integration with Westlake Chemical, providing operational synergies and cost efficiencies. As a midstream operator in the petrochemical sector, WLKP occupies a niche role, focusing on reliability and contractual stability rather than volume growth. Its market position is reinforced by its parent’s scale and downstream capabilities, though it remains exposed to broader industry cyclicality and regulatory risks tied to fossil fuel derivatives.

Revenue Profitability And Efficiency

In FY 2024, WLKP reported revenue of $1.14 billion, with net income of $62.4 million, reflecting a net margin of approximately 5.5%. Operating cash flow stood at $485 million, underscoring strong cash generation relative to earnings. Capital expenditures were modest at $49 million, indicating a focus on maintaining existing assets rather than aggressive expansion. The partnership’s fee-based contracts contribute to predictable margins, though profitability is tempered by fixed-cost structures and debt servicing.

Earnings Power And Capital Efficiency

Diluted EPS of $1.77 highlights WLKP’s ability to generate earnings despite its capital-intensive operations. The partnership’s return on capital is constrained by its contractual revenue model, which prioritizes stability over high returns. Operating cash flow coverage of dividends and debt obligations remains robust, supported by low volatility in cash flows. However, limited reinvestment opportunities may cap long-term earnings growth.

Balance Sheet And Financial Health

WLKP maintains a conservative balance sheet with $58.3 million in cash and equivalents against total debt of $399.7 million. The debt-to-equity ratio suggests moderate leverage, with liquidity sufficient to meet near-term obligations. The partnership’s financial health is bolstered by predictable cash flows, though its reliance on parent-linked contracts introduces concentration risk.

Growth Trends And Dividend Policy

Growth prospects are muted due to the partnership’s focus on steady cash flows rather than volume expansion. WLKP’s dividend yield is a key attraction, with $1.89 per share distributed annually, supported by stable operating performance. Future dividend increases are likely tied to contractual adjustments rather than organic growth, aligning with its income-oriented investor base.

Valuation And Market Expectations

The market values WLKP as a yield play, with multiples reflecting its stable but low-growth profile. Investors likely price in modest upside from potential contract renewals or margin improvements, though the partnership’s niche positioning limits valuation premiums. Comparables suggest the current pricing aligns with midstream peers offering similar yield profiles.

Strategic Advantages And Outlook

WLKP’s strategic advantages lie in its fee-based contracts and vertical integration with Westlake Chemical, providing insulation from commodity price swings. The outlook remains stable, with risks centered on petrochemical demand cyclicality and environmental regulations. The partnership is well-positioned to sustain dividends but offers limited catalysts for significant capital appreciation.

Sources

Company filings (10-K), 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