As of 2025-05-16, the Intrinsic Value of Sprague Resources LP (SRLP) is 227.61 USD. This SRLP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 20.00 USD, the upside of Sprague Resources LP is 1,038.10%.
The range of the Intrinsic Value is 116.64 - 1,392.00 USD
Based on its market price of 20.00 USD and our intrinsic valuation, Sprague Resources LP (SRLP) is undervalued by 1,038.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 116.64 - 1,392.00 | 227.61 | 1038.1% |
| DCF (Growth 10y) | 147.25 - 1,572.10 | 271.91 | 1259.5% |
| DCF (EBITDA 5y) | 38.82 - 58.61 | 46.53 | 132.7% |
| DCF (EBITDA 10y) | 69.97 - 100.48 | 82.25 | 311.2% |
| Fair Value | -18.95 - -18.95 | -18.95 | -194.75% |
| P/E | (40.02) - 0.35 | (27.52) | -237.6% |
| EV/EBITDA | (31.81) - (7.46) | (20.38) | -201.9% |
| EPV | 67.03 - 102.93 | 84.98 | 324.9% |
| DDM - Stable | (50.12) - (246.97) | (148.54) | -842.7% |
| DDM - Multi | 79.91 - 306.29 | 126.78 | 533.9% |
| Market Cap (mil) | 524.76 |
| Beta | 0.38 |
| Outstanding shares (mil) | 26.24 |
| Enterprise Value (mil) | 1,166.26 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.84% |
| Cost of Debt | 5.86% |
| WACC | 5.88% |