DCF Calculator

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

Suburban Propane Partners, L.P. (SPH)

Energy | Oil & Gas Energy

Today's Price

$16.95

Today's Fair Value

$18.83 +11.09%

Margin of Safety

+9.98%

Projected Value (5Y)

$30.32 +78.88%

Dividends Paid (5Y)

$5.87

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 5.6% | CAGR (5y): 8.03%

Diluted Shares Growth Rate

Regression: 0.75% | CAGR (5y): 0.9%

Dividend Growth Rate

Regression: -9.15% | CAGR (5y): 1.2%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 5.8x)

Discount Rate