DCF Calculator

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

Kimbell Royalty Partners, LP (KRP)

Energy | Oil & Gas Exploration & Production

Today's Price

$16.88

Today's Fair Value

$19.75 +17%

Margin of Safety

+14.53%

Projected Value (5Y)

$31.80 +88.39%

Dividends Paid (5Y)

$9.23

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 61.21% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 44.01% | CAGR (5y): 28.55%

Dividend Growth Rate

Regression: 8.05% | CAGR (5y): 3.77%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 11.36x)

Discount Rate