USD Partners LP (USDP) DCF Valuation

USD Partners LP (USDP) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

USD Partners LP (USDP) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Explore the financial outlook of USD Partners LP (USDP) with our user-friendly DCF Calculator! Enter your projections for growth, margins, and expenses to calculate the intrinsic value of USD Partners LP (USDP) and enhance your investment decisions.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 113.7 120.0 122.1 111.7 62.9 55.8 49.5 44.0 39.0 34.6
Revenue Growth, % 0 5.62 1.71 -8.55 -43.7 -11.23 -11.23 -11.23 -11.23 -11.23
EBITDA 39.8 10.9 53.9 -29.7 47.2 15.3 13.5 12.0 10.7 9.5
EBITDA, % 35.06 9.09 44.16 -26.58 75.04 27.35 27.35 27.35 27.35 27.35
Depreciation 20.7 22.5 23.2 19.6 6.2 9.3 8.3 7.3 6.5 5.8
Depreciation, % 18.18 18.73 18.97 17.59 9.87 16.67 16.67 16.67 16.67 16.67
EBIT 19.2 -11.6 30.8 -49.3 41.0 6.0 5.3 4.7 4.2 3.7
EBIT, % 16.88 -9.64 25.19 -44.17 65.17 10.68 10.68 10.68 10.68 10.68
Total Cash 3.1 3.0 3.7 2.5 10.4 3.0 2.7 2.4 2.1 1.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 7.1 6.5 8.8 2.6 1.6
Account Receivables, % 6.24 5.42 7.22 2.31 2.5
Inventories 9.5 9.9 3.0 6.4 1.6 3.1 2.7 2.4 2.1 1.9
Inventories, % 8.37 8.26 2.48 5.77 2.48 5.47 5.47 5.47 5.47 5.47
Accounts Payable 3.6 2.2 21.8 4.5 2.3 3.4 3.0 2.7 2.4 2.1
Accounts Payable, % 3.13 1.87 17.88 4.06 3.71 6.13 6.13 6.13 6.13 6.13
Capital Expenditure -8.4 -.5 -2.4 -.5 -.6 -1.3 -1.1 -1.0 -.9 -.8
Capital Expenditure, % -7.43 -0.40319 -1.96 -0.41915 -1.03 -2.25 -2.25 -2.25 -2.25 -2.25
Tax Rate, % 5.62 5.62 5.62 5.62 5.62 5.62 5.62 5.62 5.62 5.62
EBITAT 17.4 -11.5 31.7 -50.4 38.7 5.8 5.1 4.6 4.0 3.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 16.6 9.3 76.6 -45.7 47.9 12.4 12.5 11.1 9.9 8.8
WACC, % 11.99 13.17 13.2 13.2 12.46 12.8 12.8 12.8 12.8 12.8
PV UFCF
SUM PV UFCF 39.4
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 9
Terminal Value 83
Present Terminal Value 45
Enterprise Value 85
Net Debt 157
Equity Value -72
Diluted Shares Outstanding, MM 34
Equity Value Per Share -2.14

What You Will Gain

  • Comprehensive Financial Model: Utilize USD Partners LP’s actual data for accurate DCF valuation.
  • Complete Forecast Flexibility: Modify revenue growth, profit margins, WACC, and other essential variables.
  • Real-Time Calculations: Automatic updates provide immediate insights as you adjust inputs.
  • Professional-Grade Template: A polished Excel file crafted for high-quality valuation.
  • Adaptable and Reusable: Designed for versatility, facilitating repeated use for in-depth forecasts.

Key Features

  • Customizable Financial Metrics: Adjust vital inputs such as revenue projections, operating margins, and capital investments.
  • Instant DCF Valuation: Quickly computes intrinsic value, net present value (NPV), and other financial metrics.
  • High-Precision Analytics: Leverages USD Partners LP’s (USDP) actual financial data for accurate valuation results.
  • Effortless Scenario Testing: Easily explore various assumptions and assess different outcomes.
  • Efficiency Booster: Streamline the valuation process without the hassle of constructing intricate models from the ground up.

How It Works

  • Download: Obtain the pre-built Excel file featuring USD Partners LP’s (USDP) financial data.
  • Customize: Modify forecasts, such as revenue growth, EBITDA %, and WACC.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Generate various projections and compare results instantly.
  • Make Decisions: Leverage the valuation findings to inform your investment strategy.

Why Choose USD Partners LP (USDP) Calculator?

  • Save Time: Instantly access a comprehensive DCF model without starting from scratch.
  • Enhance Accuracy: Utilize dependable financial data and formulas to minimize valuation errors.
  • Fully Customizable: Adjust the model to align with your specific assumptions and forecasts.
  • Easy to Understand: Intuitive charts and outputs simplify the analysis of results.
  • Endorsed by Professionals: Crafted for industry experts who prioritize accuracy and functionality.

Who Should Use This Product?

  • Investors: Evaluate USD Partners LP’s (USDP) valuation before making investment decisions.
  • CFOs and Financial Analysts: Enhance valuation methodologies and assess financial forecasts for USDP.
  • Startup Founders: Understand the valuation strategies of established companies like USD Partners LP.
  • Consultants: Provide clients with detailed valuation analyses and reports for USDP.
  • Students and Educators: Utilize real-time data from USD Partners LP to learn and teach valuation practices.

What the Template Contains

  • Pre-Filled Data: Contains USD Partners LP’s historical financials and projections.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Evaluate USD Partners LP’s profitability, efficiency, and leverage.
  • Customizable Inputs: Easily adjust revenue growth, margins, and tax rates.
  • Clear Dashboard: Visual representations and tables summarizing key valuation outcomes.

No products were found matching.