Suburban Propane Partners, L.P.
Bear Case (25th pct.)
33.5% vs price
Base Case (Median)
67.8% vs price
Bull Case (75th pct.)
122.0% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-134.25 | -867.6% | High (40%) |
| PE Comparable | $29.34 | 67.7% | Medium (25%) |
| Growth Trajectory DCF | $38.66 | 121.0% | Medium (20%) |
| Graham Number | $20.26 | 15.8% | Medium (40%) |
| EV/EBITDA | $39.84 | 127.8% | Medium (20%) |
| EV/FCF | $38.99 | 122.9% | Medium (20%) |
| Earnings Power Value | $26.44 | 51.2% | Medium (50%) |
Based on 7 out of 8 methods, SPH appears undervalued at the current price of $17.49. The base case fair value of $29.34 implies 67.8% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.