DCF Calculator

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

Natural Resource Partners L.P. (NRP)

Energy | Coal

Today's Price

$107.74

Today's Fair Value

$32.44 -69.89%

Margin of Safety

-232.12%

Projected Value (5Y)

$52.24 -51.51%

Dividends Paid (5Y)

$11.09

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 2.89% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 1.65% | CAGR (5y): 1.62%

Dividend Growth Rate

Regression: -10.89% | CAGR (5y): 5.66%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 4.24x)

Discount Rate