NGL Energy Partners LP (NYSE: NGL)

Sector: Energy Industry: Oil & Gas Midstream CIK: 0001504461
Market Cap 1.73 Bn
P/B 17.14
P/E 399.67
P/S 1.25
ROIC (Qtr) 12.84
Div Yield % 0.00
Rev 1y % (Qtr) -7.39
Total Debt (Qtr) 3.06 Bn
Debt/Equity (Qtr) 30.31

About

NGL Energy Partners LP (NGL) is a diversified midstream energy partnership operating in the energy industry. With a ticker symbol of NGL, the company's main business activities include transporting, treating, recycling, and disposing of produced and flowback water generated from crude oil and natural gas production, as well as transporting, storing, marketing, and providing logistics services for crude oil and liquid hydrocarbons. NGL's primary products and services include water processing, crude oil transportation, and storage. The company's...

Read more

Price action

Investment thesis

Bull case

  • Operating cash flow of 410.95M provides exceptional 125.79x coverage of minority interest expenses 3.27M, showing strong core operations.
  • Robust free cash flow of 278.82M exceeds capital expenditure of 132.13M by 2.11x, indicating strong organic growth funding capability.
  • Operating cash flow of 410.95M provides solid 0.64x coverage of current liabilities 646.78M, showing strong operational health.
  • Robust tangible asset base of 2.96B provides 39.71x coverage of working capital 74.62M, indicating strong operational backing.
  • Tangible assets of 2.96B provide robust 19.39x coverage of other current liabilities 152.86M, indicating strong asset backing.

Bear case

  • With cash reserves of 6.48M against inventory of 78.81M, the 0.08 cash-to-inventory ratio suggests potential liquidity risks if inventory turnover slows, particularly concerning given current supply chain volatilities.
  • Cash reserves of 6.48M provide limited coverage of acquisition spending of 93.52M, which is 0.07x, suggesting aggressive expansion might strain liquidity if market conditions deteriorate.
  • Operating cash flow of 410.95M provides minimal -901.20x coverage of tax expenses of (456000), suggesting potential tax planning inefficiencies or unsustainable tax positions.
  • High receivables of 598M relative to inventory of 78.81M (7.59 ratio) suggests aggressive credit terms or collection difficulties, potentially masking revenue quality issues.
  • Operating earnings of 422.62M show weak coverage of depreciation charges of 269.90M, with a 1.57 ratio indicating high capital intensity and potential reinvestment needs.

Segments Breakdown of Revenue (2025)

Product and Service Breakdown of Revenue (2025)

Peer comparison

Companies in the Oil & Gas Midstream
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 ENB Enbridge Inc 110.33 Bn 27.13 2.37 75.15 Bn
2 EPD Enterprise Products Partners L.P. 76.10 Bn 12.98 1.39 33.58 Bn
3 KMI Kinder Morgan, Inc. 68.80 Bn 28.77 4.49 32.58 Bn
4 TRP Tc Energy Corp 62.22 Bn 25.32 5.86 44.47 Bn
5 WMB Williams Companies, Inc. 50.26 Bn -71.19 6.88 27.99 Bn
6 TRGP Targa Resources Corp. 36.23 Bn -86.30 4.92 17.43 Bn
7 OKE Oneok Inc /New/ 35.88 Bn 31.48 3.74 33.73 Bn
8 CQP Cheniere Energy Partners, L.P. 30.34 Bn 27.99 4.44 14.76 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 1.09 3.64
EV to Cash from Ops. EV/CFO 11.60 35.75
EV to Debt EV to Debt 1.56 -70.28
EV to EBIT EV/EBIT 11.28 14.85
EV to EBITDA EV/EBITDA 7.09 22.44
EV to Free Cash Flow [EV/FCF] EV/FCF 17.09 114.09
EV to Market Cap EV to Market Cap 2.73 2.72
EV to Revenue EV/Rev 3.44 7.62
Price to Book Value [P/B] P/B 17.34 20.25
Price to Earnings [P/E] P/E 404.33 54.32
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 0.03 -3.70
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 71.27
Dividend per Basic Share Div per Share (Qtr) 0.00 1.48
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 33.30
Interest Coverage Int. cover (Qtr) 1.60 5.27
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 38.14 -7.43
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 13.95 16,427.94
Dividend Growth (1y) % Div 1y % (Qtr) 0.00 -0.84
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 384.26 -1.47
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 60.52 -3.58
EBIT Growth (1y) % EBIT 1y % (Qtr) 373.72 -8.36
EBT Growth (1y) % EBT 1y % (Qtr) 173.72 -232.78
EPS Growth (1y) % EPS 1y % (Qtr) 101.19 -43.63
FCF Growth (1y) % FCF 1y % (Qtr) 243.93 -0.90
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 14.24 -0.09
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.32 0.77
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.21
Cash Ratio Cash Ratio (Qtr) 0.01 0.80
Current Ratio Curr Ratio (Qtr) 1.12 1.65
Debt to Equity Ratio Debt/Equity (Qtr) 30.31 1.12
Interest Cover Ratio Int Coverage (Qtr) 1.60 5.27
Times Interest Earned Times Interest Earned (Qtr) 1.60 5.27
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 49.90 35.59
EBIT Margin % EBIT Margin % (Qtr) 30.47 27.76
EBT Margin % EBT Margin % (Qtr) 11.44 17.49
Gross Margin % Gross Margin % (Qtr) 74.60 48.68
Net Profit Margin % Net Margin % (Qtr) 0.30 15.46