DCF Calculator

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

USA Compression Partners, LP (USAC)

Energy | Oil & Gas Equipment & Services

Today's Price

$26.18

Today's Fair Value

$40.52 +54.77%

Margin of Safety

+35.39%

Projected Value (5Y)

$65.26 +149.27%

Dividends Paid (5Y)

$11.33

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 28.31% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 8.32% | CAGR (5y): 4.61%

Dividend Growth Rate

Regression: 3.09% | CAGR (5y): 0%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 10.85x)

Discount Rate