SUBURBAN PROPANE PARTNERS LP (SPH)
Retail-Miscellaneous Retail · Consumer Discretionary · $1M
Intrinsic Value (Consensus)
$43.28
Current Price
$17.17
Margin of Safety
+152.1%
152.1% Below Intrinsic Value
Value: $43
Price: $17
Valuation Model Estimates
Current Price: $17.17
DCF (Discounted Cash Flow)
$81.72
Graham Number
Not applicable
—
Earnings Power Value
$15.73
Relative Value (P/E)
$32.40
Dividend Discount Model
Not applicable
—
Consensus Value
$43.28
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
B
65
Profitability
10/25
Strength
17/25
Valuation
22/25
Growth
16/25
Financial Health Signals
Strong earnings growth (20% YoY)
High free cash flow yield (9978.3%) — generating lots of cash relative to price
Key Financials
- EPS (TTM)
- $1.62
- EPS (Forward)
- $1.94
- Book Value
- —
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- N/A
- Debt/Equity
- —
- Revenue Growth
- 7.9%
- Earnings Growth
- 20.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Similar Stocks (Consumer Discretionary)
NUSNU SKIN ENTERPRISES,...
$18.42+264.8%
SBHSally Beauty Holding...
$39.84+197.8%
HLFHERBALIFE LTD.
$32.12+171.7%
EDUCEDUCATIONAL DEVELOPM...
$3.93+171%
KSSKOHLS Corp
$38.11+130.7%
Data last updated: 2026-06-16
Source: Yahoo Finance