As of 2025-10-21, the Intrinsic Value of Noble Midstream Partners LP (NBLX) is 268.68 USD. This NBLX valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 15.21 USD, the upside of Noble Midstream Partners LP is 1,666.40%.
The range of the Intrinsic Value is 126.16 - 3,267.47 USD
Based on its market price of 15.21 USD and our intrinsic valuation, Noble Midstream Partners LP (NBLX) is undervalued by 1,666.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (9.41) - 139.84 | (2.61) | -117.1% |
| DCF (Growth 10y) | 126.16 - 3,267.47 | 268.68 | 1666.4% |
| DCF (EBITDA 5y) | 40.06 - 85.32 | 68.19 | 348.3% |
| DCF (EBITDA 10y) | 126.27 - 257.75 | 199.92 | 1214.4% |
| Fair Value | 9.42 - 9.42 | 9.42 | -38.08% |
| P/E | 10.42 - 19.70 | 14.62 | -3.9% |
| EV/EBITDA | (0.13) - 18.91 | 11.74 | -22.8% |
| EPV | 1.00 - 11.42 | 6.21 | -59.2% |
| DDM - Stable | 16.91 - 108.61 | 62.76 | 312.6% |
| DDM - Multi | 55.26 - 278.89 | 92.60 | 508.8% |
| Market Cap (mil) | 1,372.34 |
| Beta | 3.39 |
| Outstanding shares (mil) | 90.23 |
| Enterprise Value (mil) | 2,910.82 |
| Market risk premium | 4.24% |
| Cost of Equity | 8.67% |
| Cost of Debt | 5.43% |
| WACC | 6.74% |