DCF Calculator

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

Natural Resource Partners L.P. (NRP)

Energy | Coal

Today's Price

$115.62

Today's Fair Value

$32.67 -71.74%

Margin of Safety

-253.90%

Projected Value (5Y)

$52.61 -54.5%

Dividends Paid (5Y)

$11.17

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 2.89% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 1.65% | CAGR (5y): 1.62%

Dividend Growth Rate

Regression: -10.34% | CAGR (5y): 5.66%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 4.27x)

Discount Rate