DCF Calculator

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

Energy Transfer LP (ET)

Energy | Oil & Gas Midstream

Today's Price

$20.25

Today's Fair Value

$21.26 +4.99%

Margin of Safety

+4.75%

Projected Value (5Y)

$34.24 +69.09%

Dividends Paid (5Y)

$8.73

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 17.51% | CAGR (5y): 25.92%

Diluted Shares Growth Rate

Regression: 14.99% | CAGR (5y): 6.25%

Dividend Growth Rate

Regression: 4.5% | CAGR (5y): 17.22%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 6x)

Discount Rate