Seeking Alpha

Factoids'  Instablog

Send Message
I seek to liberate investors from the chains of borrowed opinions by teaching metric awareness that leads to the formation of your own opinions. I am a retail investor that gathers, processes and analyzes significantly more data than average. I share that data in my articles. I let the data do... More
My blog:
Factoids' Instablog
  • MLP "Yield + CAGR" Spreadsheets 0 comments
    Jul 5, 2014 8:13 AM

    I need to note that I have not updated the consensus analyst rating stats since the end of Q1-14. That would normally cause me to be reluctant to post these spreadsheets because of the stale data. I am posting the anyway - due to the potential interest caused by my most recently published SA article.

    The spreadsheet that follows uses "yield + CAGR - RRR" to arrive at a conclusion on which MLPs are under valued, correctly valued, and over valued. While MLPs with lower "historical DCF projection accuracy" are given a higher Required Rate of Return, some of those MLPs still fall into the under valued category.

    I would not buy any of the MLPs with accuracy ratings above three and a half. (Note - the higher the rating - the worse the accuracy.) I do currently own one with such a high rating. That has turned out to be a mistake.

    Yield + CAGR Total Return Expectations

    CompanyQ2-14ConsensusTotalBondsDCFMyTotal RtnConsensusPr ImplDistribution
      YieldCAGRReturnRatingsAccrRRRs- RRRRatingsCAGR/14 DCF
    Large Cap Midstream
    Buckeye Partners, L.P.BPL5.30%4.80%10.10%BBB-2.5010.40-0.302.65.1095.86
    Boardwalk Pipeline Partners, LPBWP2.16%1.00%3.16%BBB-4.0010.70-7.543.18.5424.24
    El Paso Pipeline Partners, L.P.EPB7.18%2.50%9.68%BBB1.2010.30-0.623.13.1297.74
    Enbridge Energy Partners, L.P.EEP5.89%2.00%7.89%BBB2.6010.50-2.612.94.61106.57
    Enterprise Products Partners L.P.EPD3.63%6.70%10.33%BBB+1.209.700.631.66.0767.62
    Energy Transfer Partners, L.P.ETP6.45%4.00%10.45%BBB-2.5010.70-
    Kinder Morgan Energy Partners, L.P.KMP6.71%3.20%9.91%BBB1.2010.00-
    Magellan Midstream Partners LPMMP2.92%9.00%11.92%BBB+1.0010.001.922.47.0872.27
    NuStar Energy L.P.NS7.06%1.60%8.66%BB+3.5011.50-2.843.14.44107.88
    ONEOK Partners, L.P.OKS5.09%6.70%11.79%BBB1.4010.501.292.15.4189.22
    Plains All American Pipeline, L.P.PAA4.20%8.00%12.20%BBB1.1010.
    Williams Partners L.P.WPZ6.66%5.30%11.96%BBB2.5011.000.962.24.3497.00

    Average 5.27%4.57%9.84%    2.48

    CompanyQ2-14ConsensusTotalBondsDCFMyTotal RtnConsensusPr ImplDistrib
      YieldCAGRReturnRatingsAccrRRRs- RRRRatingsCAGR/ DCF
    Small Cap Midstream
    Blueknight Energy Partners, L.P.BKEP5.70%8.70%14.40%none4.0013.500.903.37.8067.53
    Genesis Energy LPGEL3.93%9.00%12.93%BB-3.0011.801.132.27.8778.85
    Holly Energy Partners L.P.HEP5.90%6.00%11.90%BB-1.2011.200.703.15.3089.43
    Oiltanking Partners, L.P.OILT2.10%9.20%11.30%none1.4010.500.802.48.4058.41
    Spectra Energy Partners, LPSEP4.17%6.40%10.57%BB1.5010.500.073.16.3383.65
    Sunoco Logistics Partners L.P.SXL2.95%9.00%11.95%BBB-1.0010.001.952.67.0563.33
    TC PipeLines, LPTCP6.27%2.70%8.97%BBB-1.0010.00-
    Tesoro Logistics LPTLLP3.22%9.00%12.22%BB-2.0010.
    Transmontaigne Partners L.P.TLP6.03%2.80%8.83%none1.0010.00-

    Average 4.47%6.98%11.45%    2.67

    CompanyQ2-14ConsensusTotalBondsDCFMyTotal RtnConsensusPr ImplDistrib
      YieldCAGRReturnRatingsAccrRRRs- RRRRatingsCAGR/ DCF
    Gathering & Processing
    Access Midstream Partners, L.P.ACMP3.62%9.60%13.22%BB-1.1012.
    American Midstream Partners, LPAMID6.41%6.30%12.71%none5.0012.500.212.56.0997.88
    Atlas Pipeline Partners, L.P.APL7.21%7.30%14.51%B+5.0013.501.011.86.2991.85
    Crestwood Midstream Partners LPCMLP7.43%5.60%13.03%BB4.2012.500.531.95.0793.71
    DCP Midstream Partners LPDPM5.23%7.00%12.23%BBB-2.6011.500.731.96.2793.71
    EQT Midstream Partners, LPEQM2.03%9.60%11.63%none1.3011.200.431.79.1757.65
    Exterran Partners, L.P.EXLP7.60%3.00%10.60%B1.7011.50-0.902.63.9078.75
    MarkWest Energy Partners, L.P.MWE4.86%7.60%12.46%BB2.7012.50-
    Targa Resources Partners LPNGLS4.24%7.40%11.64%BB1.6012.20-0.562.37.9677.02
    Regency Energy Partners LPRGP5.96%5.00%10.96%BB2.7012.00-
    Western Gas Partners LPWES3.27%9.10%12.37%BBB-1.2010.901.471.97.6379.37
    EnLink Midstream Partners, LPENLK4.58%8.70%13.28%BBB3.5012.700.582.48.1295.36

    Average 5.20%7.18%12.39%    2.08

    I do not list the stat on historical DCF projection accuracy in the E&P spreadsheet. Every one in this sub-sector would have bad ratings. This would also be a sub-sector where my level of confidence in all CAGR projections are low.

    Yield + CAGR Total Return Expectations

    CompanyQ1-14ConsensusTotalBondsMyTot RtnConsensusPr Impl
      YieldCAGRReturnRatingsRRRs- RRRRatingsCAGR

    EV EnergyEVEP7.78%3.50%11.28%B-13.00-1.722.15.22
    Linn EnergyLINE8.96%2.00%10.96%B+13.00-
    LRR EnergyLRE11.04%2.00%13.04%NR13.50-0.462.32.46
    QR EnergyQRE10.27%1.00%11.27%B-12.50-

    Average 9.45%2.51%11.96%   2.07

    While there are still several General Partner stocks with attractive "yield + CAGRs" due to the CAGR projections being so high - it is also a sector where yields are very near historical lows. This is a sub-sector with lower yields because of the high CAGRs. But I still have the strong impression that the market believes that "yields matter". Add to that, the current sector average Price/DCF ratio is well above the historical high.

    Yield + CAGR Total Return Expectations

    CompanyQ2-14ConsensusTotalBondsDCFMyTotal RtnConsensusPr Impl
      YieldCAGRReturnRatingsAccrRRRs- RRRRatingsCAGR

    Atlas Energy, L.PATLS4.10%20.00%24.10%B5.0016.008.102.311.90
    AllianceHoldings GP, L.P.AHGP5.23%9.00%14.23%none3.0013.500.733.08.27
    Energy Transfer Equity, L.P.ETE2.44%14.00%16.44%BBB-3.0010.505.941.98.06
    Kinder Morgan, Inc.KMI4.63%6.50%11.13%BBB1.0010.500.632.35.87
    NuStar GP Holdings, LLCNSH5.57%2.50%8.07%BB+4.0012.00-3.933.06.43
    ONEOK Inc.OKE3.29%10.00%13.29%BBB1.5010.
    Plains GP Holdings, L.P.PAGP2.13%18.00%20.13%BBB2.009.5010.632.27.37
    Targa Resources Corp.TRGP1.86%18.50%20.36%BB2.0013.007.362.511.14
    Western Gas Equity Partners, LPWGP1.59%24.50%26.09%none3.0011.5014.591.69.91
    Williams Companies, Inc.WMB2.92%16.50%19.42%BBB3.0011.008.422.28.08
    EnLink Midstream, LLCENLC1.73%21.00%22.73%B+4.0016.006.733.014.27

    Average 3.23%14.59%17.82%    2.38 

Back To Factoids' Instablog HomePage »

Instablogs are blogs which are instantly set up and networked within the Seeking Alpha community. Instablog posts are not selected, edited or screened by Seeking Alpha editors, in contrast to contributors' articles.

Comments (0)
Track new comments
Be the first to comment
Full index of posts »
Latest Followers


More »

Latest Comments

Posts by Themes
Instablogs are Seeking Alpha's free blogging platform customized for finance, with instant set up and exposure to millions of readers interested in the financial markets. Publish your own instablog in minutes.