DCF Calculator

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

Hess Midstream LP (HESM)

Energy | Oil & Gas Midstream

Today's Price

$32.42

Today's Fair Value

$29.44 -9.19%

Margin of Safety

-10.12%

Projected Value (5Y)

$47.41 +46.24%

Dividends Paid (5Y)

$22.36

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 19.64% | CAGR (5y): 11.82%

Diluted Shares Growth Rate

Regression: 4.51% | CAGR (5y): 46.7%

Dividend Growth Rate

Regression: 21.01% | CAGR (5y): 10.86%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 3.1x)

Discount Rate