DCF Calculator

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

Seapeak LLC (SEAL-PA)

Energy | Oil & Gas Midstream

Today's Price

$25.18

Today's Fair Value

$19.22 -23.67%

Margin of Safety

-31.01%

Projected Value (5Y)

$30.96 +22.95%

Dividends Paid (5Y)

$19.65

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 5.14% | CAGR (5y): -0.2%

Diluted Shares Growth Rate

Regression: 2.84% | CAGR (5y): 3.68%

Dividend Growth Rate

Regression: 41.42% | CAGR (5y): 41.42%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 9.16x)

Discount Rate