Enterprise Products Partners L.P. (EPD) DCF Valuation

Enterprise Products Partners L.P. (EPD) 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

Enterprise Products Partners L.P. (EPD) 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:

Looking to determine the intrinsic value of Enterprise Products Partners L.P.? Our (EPD) DCF Calculator integrates real-world data with comprehensive customization features, enabling you to adjust forecasts and enhance your investment strategies.


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 32,789.2 27,199.7 40,806.9 58,186.0 49,715.0 57,297.8 66,037.2 76,109.6 87,718.3 101,097.7
Revenue Growth, % 0 -17.05 50.03 42.59 -14.56 15.25 15.25 15.25 15.25 15.25
EBITDA 7,835.6 7,120.4 7,985.0 8,955.0 9,047.0 11,829.8 13,634.2 15,713.7 18,110.5 20,872.8
EBITDA, % 23.9 26.18 19.57 15.39 18.2 20.65 20.65 20.65 20.65 20.65
Depreciation 1,992.1 2,110.9 1,915.0 2,033.0 2,144.0 3,017.9 3,478.3 4,008.8 4,620.2 5,324.9
Depreciation, % 6.08 7.76 4.69 3.49 4.31 5.27 5.27 5.27 5.27 5.27
EBIT 5,843.5 5,009.5 6,070.0 6,922.0 6,903.0 8,811.9 10,155.9 11,704.9 13,490.3 15,547.9
EBIT, % 17.82 18.42 14.87 11.9 13.89 15.38 15.38 15.38 15.38 15.38
Total Cash 334.7 1,059.9 2,819.4 76.0 180.0 1,411.7 1,627.1 1,875.2 2,161.3 2,490.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 4,893.7 4,827.0 7,003.0 6,964.0 7,783.0
Account Receivables, % 14.92 17.75 17.16 11.97 15.66
Inventories 2,091.4 3,303.5 2,681.0 2,554.0 3,352.0 4,151.3 4,784.5 5,514.2 6,355.3 7,324.6
Inventories, % 6.38 12.15 6.57 4.39 6.74 7.25 7.25 7.25 7.25 7.25
Accounts Payable 1,004.5 704.6 632.0 743.0 1,195.0 1,247.2 1,437.4 1,656.7 1,909.3 2,200.6
Accounts Payable, % 3.06 2.59 1.55 1.28 2.4 2.18 2.18 2.18 2.18 2.18
Capital Expenditure -4,531.7 -3,287.9 -2,223.2 -1,964.0 -3,266.0 -4,733.0 -5,454.9 -6,286.9 -7,245.8 -8,351.0
Capital Expenditure, % -13.82 -12.09 -5.45 -3.38 -6.57 -8.26 -8.26 -8.26 -8.26 -8.26
Tax Rate, % 2.96 2.96 2.96 2.96 2.96 2.96 2.96 2.96 2.96 2.96
EBITAT 5,668.9 5,028.9 5,834.4 6,670.5 6,698.4 8,574.5 9,882.4 11,389.7 13,126.9 15,129.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -2,851.3 2,406.6 3,900.1 7,016.5 4,411.4 5,019.2 6,108.9 7,040.7 8,114.6 9,352.3
WACC, % 7.77 7.81 7.75 7.76 7.77 7.77 7.77 7.77 7.77 7.77
PV UFCF
SUM PV UFCF 27,991.5
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 9,539
Terminal Value 165,344
Present Terminal Value 113,740
Enterprise Value 141,731
Net Debt 28,891
Equity Value 112,840
Diluted Shares Outstanding, MM 2,194
Equity Value Per Share 51.43

What You Will Get

  • Real EPD Financials: Access to historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Automatic Calculations: Intrinsic value and NPV are computed in real-time.
  • Scenario Analysis: Evaluate various scenarios to assess Enterprise Products Partners' future performance.
  • User-Friendly Design: Designed for industry professionals while remaining approachable for newcomers.

Key Features

  • Comprehensive EPD Data: Pre-loaded with Enterprise Products Partners L.P.'s historical financials and future projections.
  • Highly Customizable Inputs: Modify revenue growth rates, profit margins, WACC, tax rates, and capital expenditures.
  • Dynamic Valuation Framework: Instant updates to Net Present Value (NPV) and intrinsic value based on your adjustments.
  • Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation results.
  • Intuitive User Interface: Clean, organized, and designed for both industry professionals and novices.

How It Works

  • Download: Obtain the pre-prepared Excel file containing Enterprise Products Partners L.P.'s (EPD) financial data.
  • Customize: Modify projections, including revenue growth, EBITDA %, and WACC.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Generate multiple forecasts and compare results instantly.
  • Make Decisions: Leverage the valuation findings to inform your investment approach.

Why Choose This Calculator for Enterprise Products Partners L.P. (EPD)?

  • Designed for Experts: A sophisticated tool utilized by financial analysts, CFOs, and industry consultants.
  • Accurate Financial Data: EPD’s historical and projected financials are preloaded for precision.
  • Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
  • Comprehensive Outputs: Instantly calculates intrinsic value, NPV, and essential metrics.
  • User-Friendly: Step-by-step guidance ensures a smooth experience throughout the process.

Who Should Use Enterprise Products Partners L.P. (EPD)?

  • Investors: Gain insights into energy infrastructure investments with a reliable resource.
  • Financial Analysts: Utilize comprehensive data to streamline your analysis of EPD's performance.
  • Consultants: Tailor your reports and presentations with up-to-date information on EPD's operations.
  • Energy Sector Enthusiasts: Enhance your knowledge of the energy market through EPD's case studies.
  • Educators and Students: Leverage EPD as a real-world example in energy finance and investment courses.

What the Template Contains

  • Historical Data: Includes Enterprise Products Partners L.P.'s (EPD) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Enterprise Products Partners L.P.'s (EPD) intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of Enterprise Products Partners L.P.'s (EPD) financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.