DCF Calculator

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

Plains All American Pipeline, L.P. (PAA)

Energy | Oil & Gas Midstream

Today's Price

$25.83

Today's Fair Value

$15.93 -38.33%

Margin of Safety

-62.15%

Projected Value (5Y)

$25.65 -0.7%

Dividends Paid (5Y)

$9.69

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 0.13% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 3.76% | CAGR (5y): -0.67%

Dividend Growth Rate

Regression: -6.02% | CAGR (5y): 18.33%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 8.97x)

Discount Rate