DCF Calculator

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

Dynagas LNG Partners LP (DLNG-PA)

Industrials | Marine Shipping

Today's Price

$25.52

Today's Fair Value

$22.11 -13.36%

Margin of Safety

-15.42%

Projected Value (5Y)

$35.61 +39.54%

Dividends Paid (5Y)

$12.39

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -1.88% | CAGR (5y): 3.23%

Diluted Shares Growth Rate

Regression: 5.15% | CAGR (5y): 0.56%

Dividend Growth Rate

Regression: 3.92% | CAGR (5y): 0%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 14.2x)

Discount Rate