CrossAmerica Partners LP (CAPL)
Oil & Gas Refining & Marketing · Energy · $843M
Intrinsic Value (Consensus)
$15.15
Current Price
$22.01
Margin of Safety
-31.2%
31.2% Above Intrinsic Value
Value: $15
Price: $22
Valuation Model Estimates
Current Price: $22.01
DCF (Discounted Cash Flow)
$68.38
Graham Number
Not applicable
—
Earnings Power Value
$9.90
Relative Value (P/E)
$20.40
Dividend Discount Model
Not applicable
—
Consensus Value
$15.15
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
C
57
Profitability
10/25
Strength
18/25
Valuation
7/25
Growth
22/25
Financial Health Signals
Strong earnings growth (20% YoY)
Key Financials
- EPS (TTM)
- $1.02
- EPS (Forward)
- $1.22
- Book Value
- —
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- N/A
- Debt/Equity
- —
- Revenue Growth
- 254.1%
- Earnings Growth
- 20.0%
- Dividend Yield
- N/A
- Beta
- 0.27
Similar Stocks (Energy)
NCSMNCS Multistage Holdi...
$182.12+245.3%
ARECAmerican Resources C...
$7.22+232.7%
REPXRiley Exploration Pe...
$107.36+221.7%
SMSM Energy Co
$77.11+174.8%
TMCTMC the metals Co In...
$12.33+137.6%
Data last updated: 2026-06-21
Source: Yahoo Finance