DCF Calculator

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

NGL Energy Partners LP (NGL)

Energy | Oil & Gas Midstream

Today's Price

$16.28

Today's Fair Value

$5.49 -66.28%

Margin of Safety

-196.54%

Projected Value (5Y)

$8.84 -45.7%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 8.9% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 2.86% | CAGR (5y): -0.31%

Dividend Growth Rate

Regression: -17.76% | CAGR (5y): -45.4%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 1.97x)

Discount Rate