DCF Calculator

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

Black Stone Minerals, L.P. (BSM)

Energy | Oil & Gas Exploration & Production

Today's Price

$14.86

Today's Fair Value

$22.58 +51.95%

Margin of Safety

+34.19%

Projected Value (5Y)

$36.37 +144.75%

Dividends Paid (5Y)

$7.81

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 18.08% | CAGR (5y): 14.56%

Diluted Shares Growth Rate

Regression: 1.31% | CAGR (5y): 0.47%

Dividend Growth Rate

Regression: 10.59% | CAGR (5y): 10.22%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 9.51x)

Discount Rate