CrossAmerica Partners LP (CAPL) DCF Valuation

CrossAmerica Partners LP (CAPL) DCF Valuation
  • ✓ Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
  • ✓ Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
  • ✓ Pré-Construits Pour Une Utilisation Rapide Et Efficace
  • ✓ Aucune Expertise N'Est Requise; Facile À Suivre

CrossAmerica Partners LP (CAPL) 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 CrossAmerica Partners LP? Our (CAPL) DCF Calculator integrates actual data with comprehensive customization features, allowing 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 2,149.4 1,932.3 3,579.3 4,967.4 4,386.3 5,507.1 6,914.4 8,681.2 10,899.6 13,684.9
Revenue Growth, % 0 -10.1 85.23 38.78 -11.7 25.55 25.55 25.55 25.55 25.55
EBITDA 94.4 175.3 111.9 178.2 160.5 262.6 329.7 413.9 519.7 652.5
EBITDA, % 4.39 9.07 3.13 3.59 3.66 4.77 4.77 4.77 4.77 4.77
Depreciation 50.5 59.6 70.2 77.8 76.4 117.9 148.0 185.9 233.4 293.0
Depreciation, % 2.35 3.09 1.96 1.57 1.74 2.14 2.14 2.14 2.14 2.14
EBIT 43.8 115.7 41.8 100.4 84.1 144.7 181.6 228.0 286.3 359.5
EBIT, % 2.04 5.99 1.17 2.02 1.92 2.63 2.63 2.63 2.63 2.63
Total Cash 1.8 .5 7.6 16.1 5.0 8.4 10.5 13.2 16.6 20.8
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 42.4 29.5 34.5 31.6 31.6
Account Receivables, % 1.97 1.52 0.96333 0.6355 0.72093
Inventories 6.2 23.3 46.1 47.3 52.3 54.3 68.1 85.5 107.4 134.8
Inventories, % 0.28984 1.2 1.29 0.95234 1.19 0.98538 0.98538 0.98538 0.98538 0.98538
Accounts Payable 57.7 65.6 68.8 78.4 69.0 122.8 154.2 193.6 243.1 305.2
Accounts Payable, % 2.69 3.39 1.92 1.58 1.57 2.23 2.23 2.23 2.23 2.23
Capital Expenditure -24.6 -37.1 -41.9 -30.4 -34.6 -62.0 -77.9 -97.8 -122.8 -154.2
Capital Expenditure, % -1.15 -1.92 -1.17 -0.611 -0.78946 -1.13 -1.13 -1.13 -1.13 -1.13
Tax Rate, % 11.11 11.11 11.11 11.11 11.11 11.11 11.11 11.11 11.11 11.11
EBITAT 47.0 124.9 49.1 96.6 74.8 140.4 176.2 221.2 277.8 348.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 82.1 151.2 52.7 155.5 102.0 215.7 247.5 310.8 390.2 489.9
WACC, % 7.92 7.92 7.92 7.83 7.64 7.85 7.85 7.85 7.85 7.85
PV UFCF
SUM PV UFCF 1,284.8
Long Term Growth Rate, % 1.00
Free cash flow (T + 1) 495
Terminal Value 7,227
Present Terminal Value 4,954
Enterprise Value 6,239
Net Debt 905
Equity Value 5,333
Diluted Shares Outstanding, MM 38
Equity Value Per Share 139.91

What You Will Receive

  • Pre-Filled Financial Model: CrossAmerica Partners LP’s actual data allows for accurate DCF valuation.
  • Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential drivers.
  • Real-Time Calculations: Automatic updates provide immediate feedback as you make adjustments.
  • Professional-Grade Template: A polished Excel file crafted for high-quality valuation.
  • Customizable and Repeatable: Designed for adaptability, enabling ongoing use for in-depth forecasts.

Key Features

  • Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for CrossAmerica Partners LP (CAPL).
  • WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable inputs specific to CAPL.
  • Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates as needed.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios pertinent to CrossAmerica Partners LP (CAPL).
  • Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for streamlined analysis.

How It Works

  • 1. Access the Template: Download and open the Excel file containing CrossAmerica Partners LP’s (CAPL) preloaded data.
  • 2. Modify Assumptions: Adjust key variables such as growth rates, WACC, and capital expenditures.
  • 3. Analyze Results Instantly: The DCF model automatically calculates intrinsic value and NPV based on your inputs.
  • 4. Explore Scenarios: Evaluate different forecasts to understand various valuation possibilities.
  • 5. Present with Assurance: Deliver professional valuation insights to back your strategic decisions.

Why Choose This Calculator for CrossAmerica Partners LP (CAPL)?

  • Designed for Industry Experts: A sophisticated tool utilized by financial analysts, CFOs, and investment consultants.
  • Comprehensive Data: Historical and projected financials for CrossAmerica Partners LP (CAPL) preloaded for precision.
  • Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
  • Intuitive Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
  • User-Friendly Interface: Step-by-step guidance ensures a smooth calculation process.

Who Should Use This Product?

  • Finance Students: Explore valuation methodologies and apply them using real-world data related to CrossAmerica Partners LP (CAPL).
  • Academics: Integrate industry-standard models into your coursework or research focused on CrossAmerica Partners LP (CAPL).
  • Investors: Validate your investment hypotheses and evaluate valuation scenarios for CrossAmerica Partners LP (CAPL).
  • Analysts: Enhance your efficiency with a ready-made, customizable DCF model tailored for CrossAmerica Partners LP (CAPL).
  • Small Business Owners: Discover insights into the analytical processes used for large public entities like CrossAmerica Partners LP (CAPL).

What the Template Contains

  • Preloaded CAPL 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.

No products were found matching.