DCF Calculator

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

Global Partners LP (GLP)

Energy | Oil & Gas Midstream

Today's Price

$47.44

Today's Fair Value

$81.85 +72.53%

Margin of Safety

+42.04%

Projected Value (5Y)

$131.82 +177.87%

Dividends Paid (5Y)

$17.30

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 8.53% | CAGR (5y): -0.1%

Diluted Shares Growth Rate

Regression: 0.38% | CAGR (5y): -0.05%

Dividend Growth Rate

Regression: 3.26% | CAGR (5y): 6.82%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 6.03x)

Discount Rate