Western Midstream Partners, LP (WES) 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
Western Midstream Partners, LP (WES) Bundle
Gain control of your Western Midstream Partners, LP (WES) valuation analysis with our sophisticated DCF Calculator! Preloaded with real (WES) data, this Excel template enables you to adjust forecasts and assumptions to accurately calculate the intrinsic value of Western Midstream Partners, LP.
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 | 2,746.2 | 2,772.6 | 2,877.2 | 3,251.7 | 3,106.5 | 3,209.7 | 3,316.3 | 3,426.4 | 3,540.2 | 3,657.8 |
| Revenue Growth, % | 0 | 0.96199 | 3.77 | 13.02 | -4.47 | 3.32 | 3.32 | 3.32 | 3.32 | 3.32 |
| EBITDA | 1,484.8 | 1,779.5 | 1,713.8 | 2,171.9 | 2,001.3 | 1,983.8 | 2,049.6 | 2,117.7 | 2,188.1 | 2,260.7 |
| EBITDA, % | 54.07 | 64.18 | 59.56 | 66.79 | 64.42 | 61.81 | 61.81 | 61.81 | 61.81 | 61.81 |
| Depreciation | 483.3 | 491.1 | 551.6 | 582.4 | 600.7 | 588.8 | 608.4 | 628.6 | 649.5 | 671.0 |
| Depreciation, % | 17.6 | 17.71 | 19.17 | 17.91 | 19.34 | 18.35 | 18.35 | 18.35 | 18.35 | 18.35 |
| EBIT | 1,001.5 | 1,288.4 | 1,162.1 | 1,589.6 | 1,400.6 | 1,394.9 | 1,441.3 | 1,489.1 | 1,538.6 | 1,589.7 |
| EBIT, % | 36.47 | 46.47 | 40.39 | 48.88 | 45.09 | 43.46 | 43.46 | 43.46 | 43.46 | 43.46 |
| Total Cash | 100.0 | 444.9 | 202.0 | 286.7 | 272.8 | 284.4 | 293.9 | 303.6 | 313.7 | 324.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 272.3 | 471.2 | 467.1 | 590.3 | 681.3 | 534.3 | 552.0 | 570.4 | 589.3 | 608.9 |
| Account Receivables, % | 9.92 | 16.99 | 16.24 | 18.15 | 21.93 | 16.65 | 16.65 | 16.65 | 16.65 | 16.65 |
| Inventories | 24.4 | .9 | 3.4 | 3.8 | 2.6 | 7.9 | 8.2 | 8.5 | 8.7 | 9.0 |
| Inventories, % | 0.88669 | 0.03181139 | 0.11713 | 0.11677 | 0.08231192 | 0.24694 | 0.24694 | 0.24694 | 0.24694 | 0.24694 |
| Accounts Payable | 293.1 | 210.7 | 326.1 | 360.6 | 362.5 | 336.1 | 347.3 | 358.8 | 370.7 | 383.1 |
| Accounts Payable, % | 10.67 | 7.6 | 11.33 | 11.09 | 11.67 | 10.47 | 10.47 | 10.47 | 10.47 | 10.47 |
| Capital Expenditure | -1,188.8 | -423.1 | -313.7 | -487.2 | -735.2 | -693.9 | -717.0 | -740.8 | -765.4 | -790.8 |
| Capital Expenditure, % | -43.29 | -15.26 | -10.9 | -14.98 | -23.67 | -21.62 | -21.62 | -21.62 | -21.62 | -21.62 |
| Tax Rate, % | 5.12 | 5.12 | 5.12 | 5.12 | 5.12 | 5.12 | 5.12 | 5.12 | 5.12 | 5.12 |
| EBITAT | 850.4 | 1,298.7 | 1,139.9 | 1,540.8 | 1,328.9 | 1,324.6 | 1,368.6 | 1,414.1 | 1,461.1 | 1,509.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 141.2 | 1,108.9 | 1,494.8 | 1,546.8 | 1,106.6 | 1,334.8 | 1,253.2 | 1,294.8 | 1,337.8 | 1,382.2 |
| WACC, % | 12.92 | 13.15 | 13.12 | 13.1 | 13.07 | 13.07 | 13.07 | 13.07 | 13.07 | 13.07 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 4,622.8 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 1,410 | |||||||||
| Terminal Value | 12,736 | |||||||||
| Present Terminal Value | 6,891 | |||||||||
| Enterprise Value | 11,514 | |||||||||
| Net Debt | 7,688 | |||||||||
| Equity Value | 3,826 | |||||||||
| Diluted Shares Outstanding, MM | 384 | |||||||||
| Equity Value Per Share | 9.95 |
What You Will Get
- Real Western Midstream Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Western Midstream Partners, LP (WES).
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates specific to Western Midstream Partners, LP (WES).
- Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Western Midstream Partners, LP (WES)’s fair value.
- Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections for Western Midstream Partners, LP (WES).
- Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility for Western Midstream Partners, LP (WES).
Key Features
- Comprehensive DCF Calculator: Provides detailed unlevered and levered DCF valuation models tailored for Western Midstream Partners, LP (WES).
- WACC Calculator: Features a pre-built Weighted Average Cost of Capital sheet with customizable inputs specific to WES.
- Adjustable Forecast Assumptions: Easily modify growth rates, capital expenditures, and discount rates relevant to WES.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios for Western Midstream Partners, LP (WES).
- Interactive Dashboard and Charts: Visual outputs that summarize key valuation metrics for straightforward analysis of WES.
How It Works
- 1. Access the Template: Download and open the Excel file containing Western Midstream Partners, LP's (WES) financial data.
- 2. Modify Assumptions: Adjust essential inputs such as growth rates, WACC, and capital expenditures.
- 3. Analyze Results Immediately: The DCF model automatically computes intrinsic value and NPV.
- 4. Explore Scenarios: Evaluate various forecasts to understand different valuation scenarios.
- 5. Present with Assurance: Deliver expert valuation insights to reinforce your decision-making process.
Why Choose This Calculator for Western Midstream Partners, LP (WES)?
- Comprehensive Tool: Integrates DCF, WACC, and financial ratio analyses tailored for the energy sector.
- Customizable Inputs: Modify yellow-highlighted cells to explore different financial scenarios.
- Detailed Insights: Automatically computes Western Midstream’s intrinsic value and Net Present Value.
- Preloaded Data: Access to historical and projected data for precise analysis.
- Professional Quality: Perfect for financial analysts, investors, and energy sector consultants.
Who Should Use This Product?
- Energy Sector Students: Understand valuation methods and apply them with real-time data related to Western Midstream Partners, LP (WES).
- Researchers: Utilize industry-specific models in your academic studies or research projects.
- Investors: Evaluate your investment strategies and analyze valuation scenarios for Western Midstream Partners, LP (WES).
- Financial Analysts: Enhance your analysis process with a ready-to-use, adaptable DCF model tailored for the energy sector.
- Small Business Owners: Learn from the valuation practices of major players like Western Midstream Partners, LP (WES) in the industry.
What the Template Contains
- Preloaded WES Data: Historical and projected financial data, including revenue, EBIT, 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.