Brookfield Infrastructure Partners L.P. (BIP) DCF Valuation

Brookfield Infrastructure Partners L.P. (BIP) DCF Valuation
  • Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
  • Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
  • Predeterminadas Para Un Uso Rápido Y Eficiente
  • No Se Necesita Experiencia; Fáciles De Seguir

Brookfield Infrastructure Partners L.P. (BIP) 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:

Designed for accuracy, our (BIP) DCF Calculator enables you to evaluate Brookfield Infrastructure Partners L.P. valuation using real-world financial data, while providing the flexibility to modify all key parameters for enhanced projections.


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 6,597.0 8,885.0 11,537.0 14,427.0 17,931.0 19,010.5 20,154.9 21,368.3 22,654.7 24,018.5
Revenue Growth, % 0 34.68 29.85 25.05 24.29 6.02 6.02 6.02 6.02 6.02
EBITDA 2,822.0 3,948.0 6,749.0 5,936.0 7,022.0 8,593.4 9,110.7 9,659.2 10,240.7 10,857.2
EBITDA, % 42.78 44.43 58.5 41.15 39.16 45.2 45.2 45.2 45.2 45.2
Depreciation 1,214.0 1,705.0 2,036.0 2,158.0 2,739.0 3,249.8 3,445.4 3,652.8 3,872.7 4,105.9
Depreciation, % 18.4 19.19 17.65 14.96 15.28 17.09 17.09 17.09 17.09 17.09
EBIT 1,608.0 2,243.0 4,713.0 3,778.0 4,283.0 5,343.6 5,665.3 6,006.4 6,367.9 6,751.3
EBIT, % 24.37 25.24 40.85 26.19 23.89 28.11 28.11 28.11 28.11 28.11
Total Cash 827.0 867.0 1,406.0 1,279.0 2,442.0 2,165.9 2,296.3 2,434.5 2,581.0 2,736.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 1,802.0 1,543.0 1,923.0 2,342.0 3,734.0
Account Receivables, % 27.32 17.37 16.67 16.23 20.82
Inventories 242.0 221.0 400.0 531.0 512.0 614.4 651.4 690.6 732.1 776.2
Inventories, % 3.67 2.49 3.47 3.68 2.86 3.23 3.23 3.23 3.23 3.23
Accounts Payable 973.0 1,461.0 1,877.0 1,872.0 2,253.0 2,775.6 2,942.7 3,119.9 3,307.7 3,506.8
Accounts Payable, % 14.75 16.44 16.27 12.98 12.56 14.6 14.6 14.6 14.6 14.6
Capital Expenditure -1,144.0 -1,426.0 -1,982.0 -2,734.0 -2,487.0 -3,170.6 -3,361.5 -3,563.8 -3,778.4 -4,005.8
Capital Expenditure, % -17.34 -16.05 -17.18 -18.95 -13.87 -16.68 -16.68 -16.68 -16.68 -16.68
Tax Rate, % 81.91 81.91 81.91 81.91 81.91 81.91 81.91 81.91 81.91 81.91
EBITAT 1,126.3 1,696.8 3,844.8 2,684.6 774.7 3,381.6 3,585.2 3,801.0 4,029.8 4,272.4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 125.3 2,743.8 3,755.8 1,553.6 34.7 3,873.5 3,574.0 3,789.1 4,017.3 4,259.1
WACC, % 4.87 5.09 5.32 4.91 2.84 4.6 4.6 4.6 4.6 4.6
PV UFCF
SUM PV UFCF 17,035.6
Long Term Growth Rate, % 1.00
Free cash flow (T + 1) 4,302
Terminal Value 119,339
Present Terminal Value 95,286
Enterprise Value 112,322
Net Debt 47,933
Equity Value 64,389
Diluted Shares Outstanding, MM 459
Equity Value Per Share 140.16

What You Will Receive

  • Authentic BIP Financial Data: Pre-filled with Brookfield Infrastructure’s historical and forecasted data for in-depth analysis.
  • Customizable Template: Easily adjust essential inputs such as revenue growth, WACC, and EBITDA %.
  • Instant Calculations: Watch Brookfield Infrastructure’s intrinsic value refresh automatically as you make changes.
  • Expert Valuation Tool: Tailored for investors, analysts, and consultants aiming for precise DCF outcomes.
  • Intuitive Design: Straightforward layout and clear guidance suitable for all skill levels.

Key Features

  • 🔍 Real-Life BIP Financials: Pre-filled historical and projected data for Brookfield Infrastructure Partners L.P. (BIP).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Brookfield’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Brookfield’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered Brookfield Infrastructure data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for Brookfield Infrastructure's intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose This Calculator for Brookfield Infrastructure Partners L.P. (BIP)?

  • Accurate Data: Access to up-to-date Brookfield Infrastructure financials for dependable valuation outcomes.
  • Customizable: Tailor essential inputs like growth projections, WACC, and tax rates to fit your analysis.
  • Time-Saving: Pre-configured calculations streamline your workflow, saving you time.
  • Professional-Grade Tool: Ideal for investors, analysts, and financial consultants in the infrastructure sector.
  • User-Friendly: Designed with an intuitive interface and clear instructions for users of all experience levels.

Who Should Use This Product?

  • Investors: Evaluate Brookfield Infrastructure Partners L.P. (BIP) for informed investment decisions.
  • CFOs and Financial Analysts: Enhance valuation methodologies and assess financial forecasts.
  • Startup Founders: Understand the valuation metrics applied to large infrastructure firms like Brookfield.
  • Consultants: Provide comprehensive valuation analyses and reports for clients in the infrastructure sector.
  • Students and Educators: Utilize current market data to explore and teach infrastructure valuation principles.

What the Template Contains

  • Preloaded BIP Data: Historical and projected financial data, including revenue, EBITDA, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.