DCF Calculator

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

Navios Maritime Partners L.P. (NMM)

Industrials | Marine Shipping

Today's Price

$90.02

Today's Fair Value

$46.73 -48.09%

Margin of Safety

-92.64%

Projected Value (5Y)

$75.26 -16.4%

Dividends Paid (5Y)

$0.73

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 37.07% | CAGR (5y): 65.33%

Diluted Shares Growth Rate

Regression: 21.28% | CAGR (5y): 22.08%

Dividend Growth Rate

Regression: -35.14% | CAGR (5y): 1.92%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 2.81x)

Discount Rate