DCF Calculator

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

Westlake Chemical Partners LP (WLKP)

Basic Materials | Chemicals

Today's Price

$21.29

Today's Fair Value

$19.19 -9.86%

Margin of Safety

-10.94%

Projected Value (5Y)

$30.90 +45.14%

Dividends Paid (5Y)

$10.05

Scenario

Valuation Metric

Years To Project

Free Cash Flow Growth Rate

Regression: -0.18% | CAGR (5y): -9.73%

Diluted Shares Growth Rate

Regression: 2.91% | CAGR (5y): 0.02%

Dividend Growth Rate

Regression: 4.91% | CAGR (5y): 0.05%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 2.15x)

Discount Rate