DCF Calculator

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

XPLR Infrastructure, LP (XIFR)

Utilities | Renewable Utilities

Today's Price

$9.56

Today's Fair Value

$1.77 -81.49%

Margin of Safety

-440.11%

Projected Value (5Y)

$2.85 -70.19%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -18.94% | CAGR (5y): -25.5%

Diluted Shares Growth Rate

Regression: 11.49% | CAGR (5y): 6.69%

Dividend Growth Rate

Regression: 8.32% | CAGR (5y): -15.93%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 37.7x)

Discount Rate