USA Compression Partners, LP
High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-50.4% vs price
Base Case (Median)
-7.5% vs price
Bull Case (75th pct.)
68.7% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-186.74 | -793.9% | High (40%) |
| PE Comparable | $13.01 | -51.6% | Medium (25%) |
| Growth Trajectory DCF | $35.42 | 31.6% | Medium (20%) |
| EV/EBITDA | $48.73 | 81.1% | Medium (20%) |
| EV/FCF | $51.31 | 90.7% | Medium (20%) |
| Earnings Power Value | $14.33 | -46.7% | Medium (50%) |
Based on 6 out of 8 methods, USAC appears fairly valued at the current price of $26.91. The base case fair value of $24.88 implies 7.5% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.