DCF Calculator

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

Summit Midstream Corp. (SMC)

Energy | Oil & Gas Midstream

Today's Price

$31.36

Today's Fair Value

$8.74 -72.13%

Margin of Safety

-258.81%

Projected Value (5Y)

$14.08 -55.1%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -7.28% | CAGR (5y): 5.07%

Diluted Shares Growth Rate

Regression: 17.13% | CAGR (5y): 20.82%

Dividend Growth Rate

Regression: -9.51% | CAGR (5y): -28.68%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 4.71x)

Discount Rate