As of 2025-07-04, the Intrinsic Value of USA Compression Partners LP (USAC) is 25.33 USD. This USAC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 24.95 USD, the upside of USA Compression Partners LP is 1.50%.
The range of the Intrinsic Value is 14.31 - 48.41 USD
Based on its market price of 24.95 USD and our intrinsic valuation, USA Compression Partners LP (USAC) is undervalued by 1.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 14.31 - 48.41 | 25.33 | 1.5% |
| DCF (Growth 10y) | 17.63 - 49.90 | 28.15 | 12.8% |
| DCF (EBITDA 5y) | (1.17) - 5.97 | 1.83 | -92.7% |
| DCF (EBITDA 10y) | 5.54 - 13.68 | 8.97 | -64.0% |
| Fair Value | 4.10 - 4.10 | 4.10 | -83.55% |
| P/E | 10.42 - 15.10 | 11.80 | -52.7% |
| EV/EBITDA | (5.33) - 4.94 | 0.71 | -97.2% |
| EPV | 28.68 - 40.02 | 34.35 | 37.7% |
| DDM - Stable | 5.00 - 12.09 | 8.54 | -65.8% |
| DDM - Multi | 11.49 - 17.05 | 13.46 | -46.0% |
| Market Cap (mil) | 2,933.62 |
| Beta | 0.68 |
| Outstanding shares (mil) | 117.58 |
| Enterprise Value (mil) | 5,469.77 |
| Market risk premium | 4.60% |
| Cost of Equity | 12.30% |
| Cost of Debt | 5.00% |
| WACC | 8.84% |