DCF Calculator

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

CrossAmerica Partners LP (CAPL)

Energy | Oil & Gas Refining & Marketing

Today's Price

$21.64

Today's Fair Value

$44.19 +104.21%

Margin of Safety

+51.03%

Projected Value (5Y)

$71.17 +228.88%

Dividends Paid (5Y)

$10.80

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 18.13% | CAGR (5y): 12.27%

Diluted Shares Growth Rate

Regression: 2.36% | CAGR (5y): 0.47%

Dividend Growth Rate

Regression: 1.12% | CAGR (5y): 0%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 9.47x)

Discount Rate