DCF Calculator

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

Martin Midstream Partners L.P. (MMLP)

Energy | Oil & Gas Midstream

Today's Price

$2.24

Today's Fair Value

$0.99 -55.8%

Margin of Safety

-126.26%

Projected Value (5Y)

$1.60 -28.57%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -2.2% | CAGR (5y): 0.15%

Diluted Shares Growth Rate

Regression: 0.81% | CAGR (5y): 0.12%

Dividend Growth Rate

Regression: -38.75% | CAGR (5y): 0%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 2.27x)

Discount Rate