DCF Calculator

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

Seapeak LLC (SEAL-PB)

Energy | Oil & Gas Midstream

Today's Price

$24.89

Today's Fair Value

$13.75 -44.76%

Margin of Safety

-81.02%

Projected Value (5Y)

$22.14 -11.05%

Dividends Paid (5Y)

$10.71

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: 0.44% | CAGR (5y): 0.05%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 9.26x)

Discount Rate