DCF Calculator

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

USA Compression Partners, LP (USAC)

Energy | Oil & Gas Equipment & Services

Today's Price

$25.39

Today's Fair Value

$40.17 +58.21%

Margin of Safety

+36.79%

Projected Value (5Y)

$64.70 +154.82%

Dividends Paid (5Y)

$11.27

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 28.31% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 8.32% | CAGR (5y): 4.61%

Dividend Growth Rate

Regression: 2.86% | CAGR (5y): 0%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 10.75x)

Discount Rate