DCF Calculator

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

Western Midstream Partners, LP (WES)

Energy | Oil & Gas Midstream

Today's Price

$44.40

Today's Fair Value

$53.09 +19.57%

Margin of Safety

+16.37%

Projected Value (5Y)

$85.50 +92.57%

Dividends Paid (5Y)

$27.20

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 28.09% | CAGR (5y): 12.52%

Diluted Shares Growth Rate

Regression: 7.68% | CAGR (5y): -1.57%

Dividend Growth Rate

Regression: 10.1% | CAGR (5y): 23.75%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 7.78x)

Discount Rate