DCF Calculator

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

Cheniere Energy Partners, L.P. (CQP)

Energy | Oil & Gas Midstream

Today's Price

$66.81

Today's Fair Value

$116.55 +74.45%

Margin of Safety

+42.68%

Projected Value (5Y)

$187.71 +180.96%

Dividends Paid (5Y)

$18.88

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 59.61% | CAGR (5y): 11.02%

Diluted Shares Growth Rate

Regression: 2.99% | CAGR (5y): 3.92%

Dividend Growth Rate

Regression: 7.38% | CAGR (5y): 4.45%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 8.22x)

Discount Rate