Crestwood Equity Partners Valuation

Is CEQP.PR undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

2/6

Valuation Score 2/6

Below Fair Value
Significantly Below Fair Value
Price-To-Earnings vs Peers
Price-To-Earnings vs Industry
Price-To-Earnings vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of CEQP.PR when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: CEQP.PR ($9.79) is trading below our estimate of fair value ($23.19)

Significantly Below Fair Value: CEQP.PR is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for CEQP.PR?

Key metric: As CEQP.PR is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for CEQP.PR. This is calculated by dividing CEQP.PR's market cap by their current earnings.
What is CEQP.PR's PE Ratio?
PE Ratio	21.8x
Earnings	US$136.30m
Market Cap	US$2.97b

CEQP.PR key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	1.5x
Enterprise Value/EBITDA	10.6x
PEG Ratio	1x

Price to Earnings Ratio vs Peers

How does CEQP.PR's PE Ratio compare to its peers?

The above table shows the PE ratio for CEQP.PR vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PE	Estimated Growth	Market Cap
Peer Average	6.5x
STNG Scorpio Tankers	3.5x	-26.3%	US$2.6b
NFE New Fortress Energy	11.4x	84.2%	US$2.3b
FRO Frontline	7.2x	5.9%	US$4.4b
INSW International Seaways	4x	-10.6%	US$2.1b
CEQP.PR Crestwood Equity Partners	21.8x	20.8%	US$3.0b

Price-To-Earnings vs Peers: CEQP.PR is expensive based on its Price-To-Earnings Ratio (21.8x) compared to the peer average (8.5x).

Price to Earnings Ratio vs Industry

How does CEQP.PR's PE Ratio compare vs other companies in the US Oil and Gas Industry?

3 Companies	Price / Earnings	Estimated Growth	Market Cap
AXAS Abraxas Petroleum	0.09x	n/a	US$10.27m
BYRO.F Byron Energy	0.03x	-10.3%	US$312.17k
USOP.Y U.S. Oil and Gas	n/a	n/a	US$6.00

No more companies available in this PE range

3 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: CEQP.PR is expensive based on its Price-To-Earnings Ratio (21.8x) compared to the US Oil and Gas industry average (7.6x).

Price to Earnings Ratio vs Fair Ratio

What is CEQP.PR's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

CEQP.PR PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	21.8x
Fair PE Ratio	18.8x

Price-To-Earnings vs Fair Ratio: CEQP.PR is expensive based on its Price-To-Earnings Ratio (21.8x) compared to the estimated Fair Price-To-Earnings Ratio (18.8x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

Analyst Forecast: Insufficient data to show price forecast.

Discover undervalued companies

Hafnia

NOK 30.4b

Owns and operates oil product tankers in Bermuda.

HAFN

NOK 5.27

-2.9%

-18.9%

Calfrac Well Services

CA$329.5m

Provides specialized oilfield services in Canada, the United States, and Argentina.

CFWF.F

CA$2.74

0.5%

-18.2%

ProPetro Holding

US$802.9m

Operates as an integrated oilfield services company.

PUMP

US$7.58

-1.6%

-18.4%