DCF Calculator

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

Plains GP Holdings LP (PAGP)

Energy | Oil & Gas Midstream

Today's Price

$27.33

Today's Fair Value

$8.63 -68.42%

Margin of Safety

-216.69%

Projected Value (5Y)

$13.90 -49.14%

Dividends Paid (5Y)

$9.63

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 0.11% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 8.05% | CAGR (5y): -4.25%

Dividend Growth Rate

Regression: -3.91% | CAGR (5y): 17.75%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 2.69x)

Discount Rate