/
DCF Valuation
Base-case fair value
$-238939881.91
Intrinsic $-318586509.21 · 25% MOS
Current price: $2.57
Base-case summary
Our base-case DCF for Martin Midstream Partners L.P. (MMLP) projects 10 years of free cash flow growth at 2.0% for years 1–5 and 1.0% for years 6–10, anchored to a default 8% growth assumption, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $12M in trailing free cash flow, this produces an intrinsic value of $-318586509.21 per share. A 25% safety margin gives a fair value of $-238939881.91, suggesting the stock is currently 9297271770% overvalued against the $2.57 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$12M
Cash & equivalents
$49000
Total debt
$526M
Shares outstanding
—