DCF Calculator

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

Alliance Resource Partners, L.P. (ARLP)

Energy | Coal

Today's Price

$26.70

Today's Fair Value

$41.12 +54.01%

Margin of Safety

+35.07%

Projected Value (5Y)

$66.22 +148.01%

Dividends Paid (5Y)

$20.96

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 2.73% | CAGR (5y): 39.01%

Diluted Shares Growth Rate

Regression: 5.23% | CAGR (5y): 0.19%

Dividend Growth Rate

Regression: -1.47% | CAGR (5y): 64.38%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 7.28x)

Discount Rate