US · PAGP
Plains GP Holdings, L.P.
- Sector
- Energy · Oil & Gas Midstream
- Headquarters
- Houston, TX 77002
- Website
- plainsallamerican.com
Price · as of 2025-12-31
$23.82
Market cap 4.46B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $52.39 | +119.94% |
| Intrinsic Value(DCF) | $9.19 | -61.42% |
| Graham-Dodd Method(GD) | $13.36 | -43.92% |
| 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 | |||||
| 2012 | $95.45 | $14.88 | |||
| 2013 | $33.86 | $616.79 | $1,048.00 | $0.00 | $5.88 |
| 2014 | $34.36 | $92.26 | $0.00 | $109.28 | $14.01 |
| 2015 | $10.49 | $55.98 | $0.00 | $54.15 | $0.00 |
| 2016 | $16.88 | $32.47 | $0.00 | $53.77 | $0.00 |
| 2017 | $12.56 | $14.65 | $3.89 | $14.29 | $0.00 |
| 2018 | $14.17 | $40.66 | $1,809.80 | $0.00 | $77.44 |
| 2019 | $7.87 | $26.67 | $874.39 | $0.00 | $13.76 |
| 2020 | $6.94 | $10.73 | $0.00 | $0.00 | $65.14 |
| 2021 | $8.76 | $3.50 | $3,350.50 | $0.00 | $26.36 |
| 2022 | $10.88 | $16.53 | $17,866.61 | $0.00 | $37.03 |
| 2023 | $15.30 | $29.03 | $5,472.81 | $0.00 | $0.00 |
| 2024 | $19.46 | $21.76 | $74.20 | $0.00 | $5.65 |
| 2025 | $22.97 | $52.39 | $0.00 | $13.36 | $0.00 |
AI valuation
Our deep-learning model estimates Plains GP Holdings, L.P.'s (PAGP) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $52.39
- Current price
- $23.82
- AI upside
- +119.94%
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
$9.19
-61.42% upside
Graham-Dodd
$13.36
-43.92% 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 |
| PAGP | Plains GP Holdings, L.P. | $23.82 | 4.46B | +120% | -61% | -44% | — | 2.57 | 3.38 | 0.10 | 6.05 | 1.69 | -11.12 | 6.04% | 3.23% | 0.59% | 131.23% | 13.47% | 5.99% | 7.08 | 3.06 | 0.96 | 0.00 | 4.09 | 15192.00% | -1161.00% | 3297.00% | 53.91% | 0.50 | 24.76% | 0.00% | 0.00% | 0.00% | 9.85 | 5.74 | 0.32 | 1.72 |
| BTU | Peabody Energy Corporatio… | $31.54 | 3.84B | -12% | -57% | -29% | -100% | -77.73 | 1.16 | 1.06 | 9.35 | — | 1.16 | 2.73% | 0.02% | -1.37% | -1.47% | 0.02% | -0.90% | 0.14 | 0.01 | 1.85 | 1.06 | -0.15 | -11593.00% | -886.00% | 15897.00% | 12.90% | 1.13 | 15.34% | 0.89% | -69.30% | 0.89% | 6720.39 | 7.63 | 1.04 | 2.24 |
| CVI | CVR Energy, Inc. | $24.16 | 2.43B | +32% | -59% | -64% | -97% | 92.80 | 3.43 | 0.35 | 6.96 | 33.99 | 3.43 | 4.18% | 2.02% | 0.38% | 3.77% | 7.84% | 0.67% | 2.51 | 1.38 | 1.79 | 1.06 | 2.40 | 27303.00% | -590.00% | -12384.00% | -1.64% | 0.20 | -2.22% | 0.00% | 0.00% | 0.00% | 26.38 | -93.30 | 0.53 | 2.42 |
| DKL | Delek Logistics Partners,… | $51.93 | 2.78B | -39% | -21% | -68% | -1% | 16.55 | 477.78 | 2.88 | 6.16 | 159.67 | -12.22 | 20.73% | 17.90% | 17.41% | 847.51% | 18.58% | 7.32% | 5.75 | 1.01 | 1.12 | 0.35 | 0.05 | 1037.00% | 773.00% | 21808.00% | 8.12% | 0.67 | 24.35% | 0.00% | 0.00% | 63.57% | 16.24 | 12.42 | 2.91 | 1.23 |
| GPOR | Gulfport Energy Corporati… | $208.66 | 4.03B | 0% | +1,092% | +4% | +564% | 9.62 | 2.08 | 2.68 | 5.05 | — | 2.08 | 68.85% | 42.21% | 30.07% | 22.11% | 18.79% | 13.44% | 0.43 | 11.06 | 0.68 | 0.15 | 0.87 | -24592.00% | 5320.00% | 4067.00% | 7.23% | 2.20 | 10.95% | 0.04% | 0.40% | 8.51% | 7.58 | 16.52 | 3.20 | 3.84 |
| HP | Helmerich & Payne, Inc. | $35.22 | 3.5B | -33% | -34% | -94% | — | -18.40 | 1.08 | 0.79 | 7.62 | — | 1.43 | 14.78% | 6.20% | -4.41% | -5.67% | 5.13% | -2.56% | 0.85 | 2.15 | 1.80 | 1.27 | 3.18 | -14840.00% | 3589.00% | -3851.00% | 3.96% | 0.67 | 2.57% | 3.42% | -63.00% | 3.42% | 21.60 | 43.05 | 1.34 | 1.79 |
| KGS | Kodiak Gas Services, Inc. | $54.57 | 4.68B | -40% | -12% | — | -65% | 60.06 | 4.06 | 3.75 | 8.40 | 101.93 | 7.61 | 42.20% | 31.18% | 6.16% | 6.36% | 11.17% | 1.86% | 0.04 | 2.06 | 0.84 | 0.52 | 0.07 | 5893.00% | 1283.00% | -326945.00% | 5.80% | 1.55 | 10.83% | 3.26% | 195.60% | 58.47% | 12.11 | 17.38 | 3.78 | 1.55 |
| RIG | Transocean Ltd. | $6.48 | 5.85B | +152% | -61% | — | — | -2.06 | 0.74 | 1.51 | -6.15 | -0.51 | 0.74 | 22.70% | 17.78% | -73.52% | -31.70% | 4.69% | -16.65% | 0.70 | 1.27 | 1.56 | 1.15 | -2.69 | 40667.00% | 1251.00% | 22435.00% | 10.43% | 0.56 | 4.21% | 0.00% | 0.00% | 33.78% | 15.12 | 17.03 | 2.69 | 0.27 |
| SEI | Solaris Energy Infrastruc… | $49.63 | 3.56B | -18% | +443% | -92% | -84% | 23.52 | 1.91 | 2.17 | 9.33 | — | 3.78 | 25.86% | 16.87% | 5.05% | 10.30% | 10.11% | 3.63% | 0.92 | 4.47 | 3.83 | 2.84 | 2.24 | -3462.00% | 688.00% | -64058.00% | -18.97% | 0.91 | -31.55% | 2.15% | 50.50% | 3.58% | 16.94 | -6.93 | 2.86 | 1.55 |
| STNG | Scorpio Tankers Inc. | $79.08 | 4.09B | -5% | -55% | -5% | — | 11.14 | 1.20 | 4.09 | 7.55 | — | 1.20 | 65.38% | 37.86% | 36.70% | 11.35% | 11.12% | 8.88% | 0.19 | 4.43 | 9.33 | 7.85 | -0.27 | -4654.00% | -2458.00% | -3288.00% | 12.81% | 4.14 | 15.38% | 2.15% | 24.00% | 19.43% | 10.42 | 7.53 | 3.94 | 4.55 |
| WHD | Cactus, Inc. | $54.00 | 3.72B | -1% | -54% | -66% | -82% | 21.91 | 2.54 | 3.37 | 2.78 | — | 3.36 | 54.61% | 23.21% | 15.39% | 13.26% | 22.19% | 9.20% | 0.03 | — | 5.81 | 4.01 | -0.40 | -1300.00% | -449.00% | -2157.00% | 5.97% | 1.56 | 24.88% | 1.46% | 32.00% | 5.74% | 12.70 | 14.64 | 2.95 | 6.50 |
About Plains GP Holdings, L.P.
Plains GP Holdings, L.P., through its subsidiary, Plains All American Pipeline, L.P., owns and operates midstream energy infrastructure in the United States and Canada. The company operates in two segments, Crude Oil and Natural Gas Liquids (NGLs). The company engages in the transportation of crude oil and NGLs on pipelines, gathering systems, and trucks. As of December 31, 2021, this segment owned and leased assets comprising 18,300 miles of crude oil and NGL pipelines and gathering systems; 38 million barrels of above-ground tank capacity; and 1,275 trailers. It engages in the provision of storage, terminalling, and throughput services primarily for crude oil, NGLs, and natural gas; NGL fractionation and isomerization services; and natural gas and condensate processing services. As of December 31, 2021, this segment owned and operated approximately 74 million barrels of crude oil storage capacity; 28 million barrels of NGL storage capacity; four natural gas processing plants; a condensate processing facility; nine fractionation plants; 16 NGL rail terminals; four marine facilities; and 110 miles of pipelines. As of December 31, 2021, this segment owned 15 million barrels of crude oil and 2 NGL linefill; 3 million barrels of crude oil and 1 NGL linefill in pipelines owned by third parties and other inventory; 640 trucks and 1,275 trailers; and 3,900 NGL railcars. The company offers logistics services to producers, refiners, and other customers. PAA GP Holdings LLC operates as a general partner of the company. Plains GP Holdings, L.P. was incorporated in 2013 and is headquartered in Houston, Texas.
- CEO
- Wilfred Chiang
- Employees
- 5K
- Beta
- 0.54
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($9.19 ÷ $23.82) − 1 = -61.42% (DCF, example).