Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
USA Compression Partners, LP
Bear Case (25th pct.)
-47.6% vs price
Base Case (Median)
-26.6% vs price
Bull Case (75th pct.)
-2.7% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $69.32 | 172.7% | High (40%) |
| PE Comparable | $13.03 | -48.7% | Medium (25%) |
| Growth Trajectory DCF | $14.22 | -44.1% | Medium (20%) |
| EV/EBITDA | $23.12 | -9.0% | Medium (20%) |
| EV/FCF | $25.28 | -0.6% | Medium (20%) |
| Earnings Power Value | $11.44 | -55.0% | Medium (50%) |
Based on 6 out of 7 methods, USAC appears overvalued at the current price of $25.42. The base case fair value of $18.67 implies 26.6% 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.