DCF Calculator

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

Suburban Propane Partners, L.P. (SPH)

Energy | Oil & Gas Energy

Today's Price

$17.96

Today's Fair Value

$18.84 +4.9%

Margin of Safety

+4.67%

Projected Value (5Y)

$30.34 +68.93%

Dividends Paid (5Y)

$5.89

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 5.6% | CAGR (5y): 8.03%

Diluted Shares Growth Rate

Regression: 0.75% | CAGR (5y): 0.9%

Dividend Growth Rate

Regression: -8.88% | CAGR (5y): 1.2%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 5.8x)

Discount Rate