Natural Resource Partners L.P. (NRP) DCF Valuation

Natural Resource Partners L.P. (NRP) 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

Natural Resource Partners L.P. (NRP) 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:

Enhance your investment strategies with the Natural Resource Partners L.P. (NRP) DCF Calculator! Explore authentic financial data, adjust growth projections and expenses, and instantly observe how modifications affect the intrinsic value of NRP.


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 210.3 129.0 194.2 328.1 293.7 345.3 406.0 477.3 561.2 659.8
Revenue Growth, % 0 -38.67 50.57 68.9 -10.49 17.58 17.58 17.58 17.58 17.58
EBITDA 37.0 -34.7 166.9 317.3 311.0 188.7 221.9 260.9 306.8 360.7
EBITDA, % 17.58 -26.86 85.9 96.71 105.92 54.66 54.66 54.66 54.66 54.66
Depreciation 14.9 9.2 19.1 22.5 18.5 25.7 30.2 35.5 41.8 49.1
Depreciation, % 7.1 7.13 9.82 6.86 6.3 7.44 7.44 7.44 7.44 7.44
EBIT 22.0 -43.9 147.8 294.8 292.5 167.1 196.5 231.0 271.7 319.4
EBIT, % 10.48 -33.99 76.08 89.84 99.62 48.41 48.41 48.41 48.41 48.41
Total Cash 98.3 99.8 135.5 39.1 12.0 144.9 170.4 200.3 235.5 276.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 30.9 12.3 24.5 42.7 41.1
Account Receivables, % 14.68 9.55 12.63 13.02 13.99
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0 0.000000775 0.000000515 0 0 0.000000258 0.000000258 0.000000258 0.000000258 0.000000258
Accounts Payable 1.2 1.4 2.0 2.0 .9 2.5 2.9 3.4 4.0 4.7
Accounts Payable, % 0.5605 1.07 1.01 0.60716 0.30137 0.70991 0.70991 0.70991 0.70991 0.70991
Capital Expenditure .0 .0 .0 -.1 .0 .0 .0 .0 -.1 -.1
Capital Expenditure, % -0.01045886 0 0 -0.03596629 -0.00340535 -0.0099661 -0.0099661 -0.0099661 -0.0099661 -0.0099661
Tax Rate, % 1.44 1.44 1.44 1.44 1.44 1.44 1.44 1.44 1.44 1.44
EBITAT 103.2 -70.6 65.3 294.8 288.3 148.0 174.0 204.6 240.6 282.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 88.4 -42.6 72.8 299.0 307.3 172.2 196.9 231.5 272.1 320.0
WACC, % 6.87 6.87 6.45 6.87 6.86 6.79 6.79 6.79 6.79 6.79
PV UFCF
SUM PV UFCF 963.7
Long Term Growth Rate, % 0.50
Free cash flow (T + 1) 322
Terminal Value 5,114
Present Terminal Value 3,683
Enterprise Value 4,646
Net Debt 143
Equity Value 4,503
Diluted Shares Outstanding, MM 16
Equity Value Per Share 279.77

What You Will Get

  • Authentic NRP Financial Data: Pre-filled with Natural Resource Partners L.P.'s historical and projected data for accurate analysis.
  • Completely Customizable Template: Easily adjust key inputs such as revenue growth, WACC, and EBITDA %.
  • Instant Calculations: Observe NRP's intrinsic value update immediately based on your modifications.
  • Expert Valuation Tool: Tailored for investors, analysts, and consultants aiming for precise DCF outcomes.
  • Intuitive Design: Straightforward layout and clear guidance suitable for all experience levels.

Key Features

  • Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Natural Resource Partners L.P. (NRP).
  • WACC Calculator: Comes with a pre-configured Weighted Average Cost of Capital sheet that allows for customizable inputs.
  • Adjustable Forecast Assumptions: Easily modify growth rates, capital expenditures, and discount rates.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specific to Natural Resource Partners L.P. (NRP).
  • Interactive Dashboard and Charts: Visual representations that summarize key valuation metrics for straightforward analysis.

How It Works

  • Download: Obtain the pre-prepared Excel file featuring Natural Resource Partners L.P. (NRP) financial data.
  • Customize: Tailor your forecasts, including revenue growth, EBITDA %, and WACC.
  • Update Automatically: Watch as intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Generate various projections and instantly compare the results.
  • Make Decisions: Leverage the valuation outcomes to shape your investment approach.

Why Choose This Calculator for Natural Resource Partners L.P. (NRP)?

  • User-Friendly Interface: Perfect for both novice users and seasoned professionals.
  • Customizable Inputs: Adjust parameters easily to suit your specific analysis needs.
  • Real-Time Adjustments: Witness immediate updates to NRP’s valuation as you change inputs.
  • Preloaded Data: Comes equipped with NRP’s actual financial metrics for swift evaluations.
  • Relied Upon by Experts: Favored by investors and analysts for making well-informed choices.

Who Should Use This Product?

  • Natural Resource Students: Explore the intricacies of resource valuation and apply methodologies using real-world data.
  • Researchers: Integrate industry-standard models into your academic studies or environmental research.
  • Investors: Validate your investment strategies and evaluate the performance metrics for Natural Resource Partners L.P. (NRP).
  • Industry Analysts: Enhance your analysis process with a ready-to-use, customizable DCF model tailored for resource companies.
  • Entrepreneurs: Understand how large resource firms like Natural Resource Partners L.P. (NRP) are assessed in the market.

What the Template Contains

  • Historical Data: Includes Natural Resource Partners L.P.'s (NRP) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Natural Resource Partners L.P.'s (NRP) 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 Natural Resource Partners L.P.'s (NRP) financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.