image
Energy - Oil & Gas Midstream - NYSE - US
$ 21.5
-2.85 %
$ 393 M
Market Cap
-9.65
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 22, 2025.

The intrinsic value of one NGL-PC stock under the worst case scenario is HIDDEN Compared to the current market price of 21.5 USD, NGL Energy Partners LP is HIDDEN

This DCF valuation model was last updated on Apr, 22, 2025.

The intrinsic value of one NGL-PC stock under the base case scenario is HIDDEN Compared to the current market price of 21.5 USD, NGL Energy Partners LP is HIDDEN

This DCF valuation model was last updated on Apr, 22, 2025.

The intrinsic value of one NGL-PC stock under the best case scenario is HIDDEN Compared to the current market price of 21.5 USD, NGL Energy Partners LP is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart NGL-PC

image
$24.0$24.0$23.5$23.5$23.0$23.0$22.5$22.5$22.0$22.0$21.5$21.5$21.0$21.0$20.5$20.5$20.0$20.0$19.5$19.5Nov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 Apr
FINANCIALS
6.96 B REVENUE
-19.99%
178 M OPERATING INCOME
-54.72%
-143 M NET INCOME
-272.66%
376 M OPERATING CASH FLOW
-15.50%
-83.8 M INVESTING CASH FLOW
-130.49%
-259 M FINANCING CASH FLOW
49.01%
1.55 B REVENUE
14.52%
75.5 M OPERATING INCOME
-2.87%
14.6 M NET INCOME
248.43%
154 M OPERATING CASH FLOW
2189.25%
-67.5 M INVESTING CASH FLOW
13.30%
-85.1 M FINANCING CASH FLOW
-121.05%
Balance Sheet NGL Energy Partners LP
image
Current Assets 1.18 B
Cash & Short-Term Investments 38.9 M
Receivables 816 M
Other Current Assets 324 M
Non-Current Assets 3.84 B
Long-Term Investments 20.3 M
PP&E 2.19 B
Other Non-Current Assets 1.63 B
16.25 %6.46 %43.70 %32.41 %Total Assets$5.0b
Current Liabilities 977 M
Accounts Payable 708 M
Short-Term Debt 38.1 M
Other Current Liabilities 232 M
Non-Current Liabilities 3.04 B
Long-Term Debt 2.91 B
Other Non-Current Liabilities 129 M
17.60 %5.76 %72.48 %3.21 %Total Liabilities$4.0b
EFFICIENCY
Earnings Waterfall NGL Energy Partners LP
image
Revenue 6.96 B
Cost Of Revenue 6.23 B
Gross Profit 723 M
Operating Expenses 546 M
Operating Income 178 M
Other Expenses 321 M
Net Income -143 M
7b7b6b6b5b5b4b4b3b3b2b2b1b1b00(1b)(1b)7b(6b)723m(546m)178m(321m)(143m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
10.40% GROSS MARGIN
10.40%
2.55% OPERATING MARGIN
2.55%
-2.07% NET MARGIN
-2.07%
-13.91% ROE
-13.91%
-2.86% ROA
-2.86%
4.43% ROIC
4.43%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis NGL Energy Partners LP
image
300m300m200m200m100m100m00(100m)(100m)(200m)(200m)(300m)(300m)(400m)(400m)201620162017201720182018201920192020202020212021202220222023202320242024
Net Income -143 M
Depreciation & Amortization 283 M
Capital Expenditures -152 M
Stock-Based Compensation 1.1 M
Change in Working Capital 51.2 M
Others 218 M
Free Cash Flow 224 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets NGL Energy Partners LP
image
NGL-PC has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
37.28% DIVIDEND YIELD
0.732 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
6.000006.000005.000005.000004.000004.000003.000003.000002.000002.000001.000001.000000.000000.000000.601564.07460.594880.601562.1860.7320.601560.601560.79260.601562.400.601565.880.79473.770.74861.4820192019202020202024202420252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 6
6. Ownership
Insider Ownership NGL Energy Partners LP
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
8. Profile Summary

NGL Energy Partners LP NGL-PC

image
COUNTRY US
INDUSTRY Oil & Gas Midstream
MARKET CAP $ 393 M
Dividend Yield 37.28%
Description 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.
Contact 6120 South Yale Avenue, Tulsa, OK, 74136 https://www.nglenergypartners.com
IPO Date March 28, 2019
Employees 607
Officers Ms. Jennifer L. Kingham Executive Vice President & Chief Information Officer of NGL Energy Holdings LLC Mr. Vincent J. Osterman President of Eastern Retail Operations Mr. Don Robinson Executive Vice President of Crude Oil Logistics Mr. James F. Winter Senior Vice President of NGL Water Solutions - NGL Energy Holdings LLC Mr. Jeff Pinter Executive Vice President of Liquids Logistics Mr. Ryan Collins General Counsel & Corporate Secretary Mr. Lawrence J. Thuillier Chief Accounting Officer of NGL Energy Holdings LLC Mr. Bradley P. Cooper Executive Vice President, Compliance Officer & Chief Financial Officer of NGL Energy Holdings LLC Mr. Douglas W. White Executive Vice President of NGL Water Solutions - NGL Energy Holdings LLC Mr. H. Michael Krimbill President, Chief Executive Officer, & Director of NGL Energy Holdings LLC