US · NGL
NGL Energy Partners LP
- Sector
- Energy · Oil & Gas Midstream
- Headquarters
- Tulsa, OK 74136
- Website
- nglenergypartners.com
Price · as of 2025-03-31
$15.13
Market cap 1.49B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $11.03 | -27.1% |
| Intrinsic Value(DCF) | $1.52 | -89.95% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $7.54 | $437.72 | $0.00 | $0.00 | $0.00 |
| 2012 | $9.00 | $369.82 | $26,202.06 | $0.66 | $43.06 |
| 2013 | $12.47 | $4.99 | $5,393,235.39 | $0.00 | $272.45 |
| 2014 | $19.29 | $7.72 | $21,005,501.69 | $0.00 | $94.22 |
| 2015 | $14.86 | $5.94 | $3,368,585.65 | $0.00 | $15.08 |
| 2016 | $10.64 | $8.90 | $805.45 | $0.00 | $39.98 |
| 2017 | $8.25 | $3.30 | $0.00 | $0.00 | $23.65 |
| 2018 | $8.49 | $8.12 | $0.00 | $0.00 | $0.00 |
| 2019 | $11.83 | $4.73 | $0.00 | $0.00 | $0.00 |
| 2020 | $6.37 | $2.55 | $0.00 | $0.00 | $12.82 |
| 2021 | $2.35 | $0.94 | $0.00 | $0.00 | $106.76 |
| 2022 | $1.83 | $3.77 | $0.00 | $0.00 | $0.00 |
| 2023 | $3.86 | $15.28 | $0.00 | $6.86 | $0.00 |
| 2024 | $5.47 | $7.30 | $0.00 | $0.00 | $19.04 |
| 2025 | $3.80 | $11.03 | $0.00 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates NGL Energy Partners LP's (NGL) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $11.03
- Current price
- $15.13
- AI upside
- -27.1%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$1.52
-89.95% upside
Graham-Dodd
—
— upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| NGL | NGL Energy Partners LP | $15.13 | 1.49B | -27% | -90% | — | — | 11.62 | 0.74 | 0.14 | 6.00 | — | -0.66 | 20.39% | 9.49% | 1.13% | 5.05% | 8.55% | 0.90% | 4.56 | 1.18 | 1.30 | 0.81 | 5.17 | -7196.00% | -1647.00% | 0.00% | 10.30% | 0.40 | 1.34% | 60.86% | 707.30% | 61.28% | 10.85 | 69.16 | 1.03 | 1.12 |
| ACDC | ProFrac Holding Corp. | $4.95 | 895.31M | +367% | -43% | — | +110% | -5.43 | 1.12 | 0.52 | 6.21 | -7.95 | 2.03 | 11.58% | -2.76% | -9.82% | -18.25% | -2.50% | -6.86% | 1.26 | -0.39 | 0.87 | 0.52 | 3.27 | 6829.00% | -1670.00% | -6080.00% | 9.95% | 0.56 | 4.81% | 0.00% | 0.00% | 0.00% | -39.50 | 21.25 | 1.09 | 0.88 |
| DEC | Diversified Energy Compan… | $13.76 | 1.06B | +239% | +452,548% | +41% | +4,418% | 2.97 | 1.03 | 0.55 | 1.32 | — | 1.03 | 0.00% | 29.25% | 18.69% | 47.59% | 27.43% | 6.72% | 0.24 | 2.55 | 0.60 | 0.41 | 0.22 | -34624.00% | 13013.00% | -461.00% | 27.59% | 0.43 | 16.59% | 8.37% | 24.90% | 166.18% | 2.28 | 4.36 | 0.67 | 0.50 |
| GLP | Global Partners LP | $46.98 | 1.59B | -27% | -58% | -61% | -28% | 16.85 | 2.44 | 0.09 | 13.79 | — | 6.87 | 5.72% | 1.03% | 0.39% | 14.11% | 7.55% | 2.57% | 2.40 | 1.39 | 1.14 | 0.50 | 6.80 | -1245.00% | 814.00% | -16742.00% | 11.71% | 0.26 | 7.71% | 0.00% | 0.00% | 24.98% | 17.03 | 16.84 | 0.18 | 5.34 |
| NBR | Nabors Industries Ltd. | $78.12 | 1.15B | +118% | -56% | +69% | +294% | 4.09 | 1.72 | 0.32 | 2.89 | — | 1.72 | 19.50% | 8.27% | 7.80% | 68.44% | 8.18% | 5.34% | 4.34 | 1.22 | 1.56 | 1.34 | 1.78 | -17671.00% | 869.00% | -26785.00% | -2.24% | 0.70 | -1.01% | 0.60% | 2.40% | 51.83% | 10.02 | -116.36 | 0.83 | 0.63 |
| PDS | Precision Drilling Corpor… | $86.94 | 1.15B | +8% | -59% | -2% | -99% | 903.03 | 1.05 | 0.90 | 4.84 | — | 1.06 | 15.52% | 9.31% | 0.10% | 0.11% | 2.87% | 0.06% | 0.50 | 3.00 | 1.62 | 1.46 | 1.44 | -9821.00% | -316.00% | -4402.00% | 8.94% | 1.37 | 6.22% | 0.00% | 0.00% | 11.09% | 13.80 | 15.93 | 1.28 | 1.38 |
| TK | Teekay Corporation | $12.95 | 1.1B | +164% | +65% | -93% | — | 1.33 | 0.75 | 0.44 | -0.24 | — | 0.78 | 32.27% | 29.93% | 10.96% | 55.70% | 200.30% | 18.47% | 0.09 | 48.43 | 6.99 | 6.48 | -1.23 | -779.00% | -1670.00% | -3676.00% | 73.41% | 3.52 | 215.10% | 15.93% | 21.20% | 106.46% | -0.32 | -0.30 | -0.10 | 2.93 |
| TTI | TETRA Technologies, Inc. | $8.66 | 1.16B | +241% | -59% | -74% | -97% | 282.42 | 4.19 | 1.88 | 17.38 | — | 4.53 | 25.38% | 9.44% | 0.48% | 1.56% | 5.06% | 0.56% | 0.93 | 3.44 | 2.02 | 0.32 | 2.70 | -9729.00% | 531.00% | -18087.00% | 1.64% | 0.64 | 4.15% | 0.00% | 0.00% | 0.00% | 23.61 | 71.97 | 2.23 | 2.42 |
About NGL Energy Partners LP
NGL Energy Partners LP engages in the transportation, storage, blending, and marketing of crude oil, natural gas liquids, refined products / renewables, and water solutions. The company operates in three segments: Water Solutions, Crude Oil Logistics, and Liquids Logistics. The Water Solutions segment transports, treats, recycles, and disposes produced and flowback water generated from oil and natural gas production; aggregates and sells recovered crude oil; disposes solids, such as tank bottoms, and drilling fluid and muds, as well as performs truck and frac tank washouts; and sells produced water for reuse and recycle, and brackish non-potable water. The Crude Oil Logistics segment purchases crude oil from producers and marketers, and transports it to refineries for resale at pipeline injection stations, storage terminals, barge loading facilities, rail facilities, refineries, and other trade hubs; and provides storage, terminaling, and transportation services through pipelines. The Liquids Logistics segment supplies natural gas liquids, refined petroleum products, and biodiesel to commercial, retail, and industrial customers in the United States and Canada through its 24 terminals, third-party storage and terminal facilities, and nine common carrier pipelines, as well as through fleet of leased railcars. This segment is also involved in the marine export of butane through its facility located in Chesapeake, Virginia. NGL Energy Holdings LLC serves as the general partner of the company. The company was founded in 1940 and is headquartered in Tulsa, Oklahoma.
- CEO
- H. Michael Krimbill
- Employees
- 607
- Beta
- 0.34
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($1.52 ÷ $15.13) − 1 = -89.95% (DCF, example).