DCF Calculator

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

Enterprise Products Partners L.P. (EPD)

Energy | Oil & Gas Midstream

Today's Price

$37.52

Today's Fair Value

$35.07 -6.53%

Margin of Safety

-6.99%

Projected Value (5Y)

$56.48 +50.53%

Dividends Paid (5Y)

$12.26

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 7.94% | CAGR (5y): 6.52%

Diluted Shares Growth Rate

Regression: 0.57% | CAGR (5y): -0.13%

Dividend Growth Rate

Regression: 3.8% | CAGR (5y): 4.28%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 8.99x)

Discount Rate