DCF Calculator

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

Energy Transfer LP (ET-PI)

Energy | Oil & Gas Midstream

Today's Price

$10.91

Today's Fair Value

$14.64 +34.19%

Margin of Safety

+25.48%

Projected Value (5Y)

$23.58 +116.13%

Dividends Paid (5Y)

$5.98

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: 15.17% | CAGR (5y): 15.17%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 4.14x)

Discount Rate