DCF Calculator

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

Global Partners LP (GLP)

Energy | Oil & Gas Midstream

Today's Price

$50.62

Today's Fair Value

$82.74 +63.45%

Margin of Safety

+38.82%

Projected Value (5Y)

$133.26 +163.26%

Dividends Paid (5Y)

$17.15

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 8.53% | CAGR (5y): -0.1%

Diluted Shares Growth Rate

Regression: 0.38% | CAGR (5y): -0.05%

Dividend Growth Rate

Regression: 2.51% | CAGR (5y): 6.82%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 6.12x)

Discount Rate