DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

ARKO Petroleum Corp. Class A Common Stock (APC)

Energy | Oil & Gas Refining & Marketing

Today's Price

$14.77

Today's Fair Value

$10.15 -31.28%

Margin of Safety

-45.52%

Projected Value (5Y)

$16.35 +10.7%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -39.12% | CAGR (5y): 3.15%

Diluted Shares Growth Rate

Regression: -15.71% | CAGR (5y): -50.45%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 8.35x)

Discount Rate