DCF Calculator

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

Genesis Energy, L.P. (GEL)

Energy | Oil & Gas Midstream

Today's Price

$14.67

Today's Fair Value

$14.46 -1.43%

Margin of Safety

-1.45%

Projected Value (5Y)

$23.29 +58.76%

Dividends Paid (5Y)

$3.50

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 3.49% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 1.09% | CAGR (5y): -0.02%

Dividend Growth Rate

Regression: -11.23% | CAGR (5y): 4.84%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 6.09x)

Discount Rate