As of 2025-07-03, the Intrinsic Value of Crossamerica Partners LP (CAPL) is 153.99 USD. This CAPL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 21.00 USD, the upside of Crossamerica Partners LP is 633.30%.
The range of the Intrinsic Value is 75.03 - 1,223.12 USD
Based on its market price of 21.00 USD and our intrinsic valuation, Crossamerica Partners LP (CAPL) is undervalued by 633.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 75.03 - 1,223.12 | 153.99 | 633.3% |
| DCF (Growth 10y) | 92.48 - 1,355.94 | 180.31 | 758.6% |
| DCF (EBITDA 5y) | 47.73 - 69.85 | 58.00 | 176.2% |
| DCF (EBITDA 10y) | 67.73 - 108.64 | 85.78 | 308.5% |
| Fair Value | 21.57 - 21.57 | 21.57 | 2.73% |
| P/E | 10.46 - 26.29 | 16.93 | -19.4% |
| EV/EBITDA | 11.69 - 17.42 | 14.29 | -31.9% |
| EPV | 81.05 - 168.60 | 124.83 | 494.4% |
| DDM - Stable | 11.42 - 64.09 | 37.75 | 79.8% |
| DDM - Multi | 106.32 - 392.91 | 160.04 | 662.1% |
| Market Cap (mil) | 800.10 |
| Beta | 0.30 |
| Outstanding shares (mil) | 38.10 |
| Enterprise Value (mil) | 1,570.74 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.75% |
| Cost of Debt | 8.48% |
| WACC | 7.17% |