DCF Calculator

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

Marine Petroleum Trust (MARPS)

Energy | Oil & Gas Midstream

Today's Price

$4.16

Today's Fair Value

$6.32 +51.92%

Margin of Safety

+34.18%

Projected Value (5Y)

$10.18 +144.71%

Dividends Paid (5Y)

$2.02

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -2.72% | CAGR (5y): 32.5%

Diluted Shares Growth Rate

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

Dividend Growth Rate

Regression: -9.49% | CAGR (5y): 23.68%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 12.36x)

Discount Rate