ET Rating

ET Intrinsic Value

Key Highlights:
As of Mar 03, 2025 ET Relative Value is $43.6, which is undervalued by 129.2%, compared to current share price of $19.0.
As of Mar 03, 2025 ET DCF Value is $81.1, which is undervalued by 326.3%, compared to current share price of $19.0.
Methodology
Price per share, $
Current share price
19.0

ET Share Price History

1W 0.3%
1M (8.3%)
6M 21.0%
YTD 48.6%
1Y 35.3%
3Y 132.4%
5Y 154.4%
10Y 33.6%
Share Price
Intrinsic Value
Drawdown
Total Return
vs SP500
vs NASDAQ
Crunching data... Almost there!

ET Stock Metrics

Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
Base
Shares Outstanding
3,447M
Employees
N/A
Valuation (LTM)
Return on Capital
Earnings
May 06, 2025
MISS by (3.9%)
MISS by (6.3%)
4 Beat & 6 Miss

ET Stock Financials

ET Income Statement Metrics

Annual
Quarterly
LTM

Revenue

$82.7B +5.2% YoY

Operating Income

$9.1B +10.2% YoY

Net Income

$4.8B +22.3% YoY

ET Cash Flow Statement Metrics

Annual
Quarterly
LTM

Operating Cash Flow (OCF)

$11.5B +46.1% YoY

Capital Expenditure (CAPEX)

($4,164.0M) -46.6% YoY

Free Cash Flow (FCF)

$7,342.0M +91.3% YoY

ET Income Statement Overview

Annual
Quarterly
LTM
Dec'15
Dec'16
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
Dec'24
$82.7B 5.2% YoY
$15.5B 13.7% YoY
18.8% margin
Cost of revenue
$67.1B 3.4% YoY
Operating income
$9,138.0M 10.2% YoY
11.1% margin
Other: $1,093.0M
Net interest: $3,125.0M
Operating expenses
$6,393.0M 19.2% YoY
Pre-tax income
$7,106.0M 27.0% YoY
8.6% margin
Net income
$4,814.0M 22.3% YoY
5.8% margin
Income tax
$541.0M
7.6% tax rate
SG&A
$1,177.0M 19.5% YoY
1.4% of revenue

ET Balance Sheet Overview

Annual
Quarterly
LTM
Dec'15
Dec'16
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
Dec'24
Assets
Liabilities
Total assets
$125.4B
Current assets ($14.2B, 11.3% of total)
$312.0M (0.2%)
Other current assets
$3,556.0M (2.8%)
Non-current assets ($111.2B, 88.7% of total)
$3,266.0M (2.6%)
$5,971.0M (4.8%)
Other non-current assets
$5,920.0M (4.7%)
Financial position
$1,290.0M
$312.0M$1,602.0M
Cash & Short-term Investments
Total Debt

ET Stock Ratios

ET Earnings Surprises

Crunching data... Almost there!

ET Dividends

ET Dividend Yield

Crunching data... Almost there!

ET Dividend Per Share

Competing with ET

Overview
Ratings
Intrinsic Value
Valuation
Growth
Profitability
Health
Capital allocation
Momentum
Earnings
Dividends
Company name
Market Cap
Quality rating
Intrinsic value
1Y Return
Revenue
Free Cash Flow
Revenue growth
FCF margin
Gross margin
ROIC
Total Debt to Equity
$65.6B
6.2
$61.6
224.0% undervalued
35.3%
$82.7B
$12.3B
5.2%
14.9%
15.9%
7.8%
130.4%
$93.9B
5.1
$38.6
9.5% overvalued
29.2%
$53.5B
$5,889.0M
22.5%
11.0%
13.0%
6.7%
12.5%
$73.8B
5.0
$128.6
281.2% undervalued
28.7%
$56.5B
$3,626.0M
15.9%
6.4%
12.5%
10.1%
109.4%
$70.8B
6.1
$58.5
1.6% undervalued
65.5%
$10.6B
$2,369.0M
(2.4%)
22.3%
54.6%
6.1%
51.6%
$60.9B
5.8
$34.1
25.8% undervalued
60.9%
$15.1B
$2,970.0M
(1.4%)
19.6%
58.7%
6.9%
99.8%
$58.4B
6.7
$219.8
127.1% undervalued
30.8%
$21.7B
$2,898.0M
23.1%
13.4%
28.9%
7.6%
144.9%
$55.5B
7.7
$69.7
28.5% undervalued
46.1%
$11.2B
$5,198.0M
3.8%
46.5%
59.7%
33.9%
0.0%
$47.0B
6.2
$43.2
3.6% overvalued
31.8%
CA$13.6B
CA$1,368.0M
(2.1%)
10.1%
47.3%
5.9%
156.1%
$44.6B
6.2
$77.4
60.4% overvalued
97.0%
$16.5B
$683.9M
2.6%
4.2%
21.1%
12.7%
322.9%
$22.5B
5.9
$17.1
55.5% overvalued
17.1%
CA$7,412.0M
CA$2,238.0M
(19.5%)
30.2%
41.8%
9.4%
76.1%
$15.5B
7.3
$62.8
59.2% undervalued
24.8%
$3,605.2M
$1,804.4M
16.1%
50.0%
63.0%
15.7%
205.2%

FAQ

What is Energy Transfer LP (ET) stock rating?

As of today, Energy Transfer LP has a stock rating of 6 (out of 10), which is considered Good.

is Energy Transfer LP (ET) a good stock to buy?

As of today, Energy Transfer LP has a Good stock rating, which is 224.0% undervalued. According to Value Sense backtesting, stocks with similar profile tend to outperform the market by 3.2%.