DCF Calculator

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

NGL Energy Partners LP (NGL-PC)

Energy | Oil & Gas Midstream

Today's Price

$24.91

Today's Fair Value

$25.56 +2.61%

Margin of Safety

+2.54%

Projected Value (5Y)

$41.17 +65.27%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 8.9% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 2.86% | CAGR (5y): -0.31%

Dividend Growth Rate

Regression: 20.76% | CAGR (5y): 35.91%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 9.17x)

Discount Rate