DCF Calculator

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

CrossAmerica Partners LP (CAPL)

Energy | Oil & Gas Refining & Marketing

Today's Price

$21.93

Today's Fair Value

$45.02 +105.29%

Margin of Safety

+51.29%

Projected Value (5Y)

$72.51 +230.64%

Dividends Paid (5Y)

$10.79

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 18.13% | CAGR (5y): 12.27%

Diluted Shares Growth Rate

Regression: 2.36% | CAGR (5y): 0.47%

Dividend Growth Rate

Regression: 1.11% | CAGR (5y): 0%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 9.68x)

Discount Rate