Targa Resources Corp. (TRGP) 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
Targa Resources Corp. (TRGP) Bundle
Evaluate Targa Resources Corp.'s (TRGP) financial prospects like an expert! This (TRGP) DCF Calculator provides pre-filled financial data along with full flexibility to modify revenue growth, WACC, margins, and other crucial assumptions to align with your 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 | 8,671.1 | 8,260.3 | 16,949.8 | 20,929.8 | 16,060.3 | 19,893.8 | 24,642.3 | 30,524.3 | 37,810.3 | 46,835.4 |
Revenue Growth, % | 0 | -4.74 | 105.2 | 23.48 | -23.27 | 23.87 | 23.87 | 23.87 | 23.87 | 23.87 |
EBITDA | 1,267.4 | -313.1 | 1,699.4 | 2,829.8 | 3,965.8 | 2,350.1 | 2,911.0 | 3,605.9 | 4,466.6 | 5,532.7 |
EBITDA, % | 14.62 | -3.79 | 10.03 | 13.52 | 24.69 | 11.81 | 11.81 | 11.81 | 11.81 | 11.81 |
Depreciation | 976.3 | 868.7 | 874.6 | 1,100.8 | 1,335.5 | 1,611.8 | 1,996.6 | 2,473.1 | 3,063.4 | 3,794.7 |
Depreciation, % | 11.26 | 10.52 | 5.16 | 5.26 | 8.32 | 8.1 | 8.1 | 8.1 | 8.1 | 8.1 |
EBIT | 291.1 | -1,181.8 | 824.8 | 1,729.0 | 2,630.3 | 738.3 | 914.5 | 1,132.7 | 1,403.1 | 1,738.0 |
EBIT, % | 3.36 | -14.31 | 4.87 | 8.26 | 16.38 | 3.71 | 3.71 | 3.71 | 3.71 | 3.71 |
Total Cash | 331.1 | 242.8 | 158.5 | 219.0 | 141.7 | 382.8 | 474.2 | 587.4 | 727.6 | 901.3 |
Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Account Receivables | 855.0 | 862.8 | 1,331.9 | 1,408.4 | 1,471.0 | 1,752.7 | 2,171.1 | 2,689.3 | 3,331.2 | 4,126.4 |
Account Receivables, % | 9.86 | 10.45 | 7.86 | 6.73 | 9.16 | 8.81 | 8.81 | 8.81 | 8.81 | 8.81 |
Inventories | 161.5 | 181.5 | 153.4 | 393.8 | 371.5 | 364.4 | 451.4 | 559.2 | 692.6 | 858.0 |
Inventories, % | 1.86 | 2.2 | 0.90503 | 1.88 | 2.31 | 1.83 | 1.83 | 1.83 | 1.83 | 1.83 |
Accounts Payable | 954.8 | 833.8 | 1,402.3 | 1,448.8 | 1,574.9 | 1,834.5 | 2,272.4 | 2,814.8 | 3,486.6 | 4,318.9 |
Accounts Payable, % | 11.01 | 10.09 | 8.27 | 6.92 | 9.81 | 9.22 | 9.22 | 9.22 | 9.22 | 9.22 |
Capital Expenditure | -2,877.8 | -951.6 | -505.1 | -1,334.3 | -2,385.4 | -2,742.0 | -3,396.5 | -4,207.3 | -5,211.5 | -6,455.5 |
Capital Expenditure, % | -33.19 | -11.52 | -2.98 | -6.38 | -14.85 | -13.78 | -13.78 | -13.78 | -13.78 | -13.78 |
Tax Rate, % | 30.71 | 30.71 | 30.71 | 30.71 | 30.71 | 30.71 | 30.71 | 30.71 | 30.71 | 30.71 |
EBITAT | -256.8 | -995.4 | 796.9 | 932.3 | 1,822.5 | 448.9 | 556.1 | 688.8 | 853.2 | 1,056.9 |
Depreciation | ||||||||||
Changes in Account Receivables | ||||||||||
Changes in Inventories | ||||||||||
Changes in Accounts Payable | ||||||||||
Capital Expenditure | ||||||||||
UFCF | -2,220.0 | -1,227.1 | 1,293.9 | 428.4 | 858.4 | -696.3 | -911.3 | -1,128.9 | -1,398.3 | -1,732.1 |
WACC, % | 11.33 | 12.42 | 12.58 | 12.03 | 12.23 | 12.12 | 12.12 | 12.12 | 12.12 | 12.12 |
PV UFCF | ||||||||||
SUM PV UFCF | -4,009.6 | |||||||||
Long Term Growth Rate, % | 2.00 | |||||||||
Free cash flow (T + 1) | -1,767 | |||||||||
Terminal Value | -17,460 | |||||||||
Present Terminal Value | -9,855 | |||||||||
Enterprise Value | -13,865 | |||||||||
Net Debt | 12,869 | |||||||||
Equity Value | -26,734 | |||||||||
Diluted Shares Outstanding, MM | 226 | |||||||||
Equity Value Per Share | -118.29 |
What You Will Get
- Real Targa Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures.
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Targa’s fair value.
- Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections.
- Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility.
Key Features
- Pre-Loaded Data: Targa Resources Corp.'s (TRGP) historical financial statements and pre-filled forecasts.
- Fully Adjustable Inputs: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
- Instant Results: View Targa Resources Corp.'s (TRGP) intrinsic value recalculated in real time.
- Clear Visual Outputs: Dashboard charts present valuation results and essential metrics.
- Built for Accuracy: A professional tool designed for analysts, investors, and finance professionals.
How It Works
- 1. Access the Template: Download and open the Excel file featuring Targa Resources Corp.'s (TRGP) preloaded data.
- 2. Adjust Key Inputs: Modify essential variables such as growth rates, WACC, and capital expenditures.
- 3. Analyze Results in Real-Time: The DCF model automatically computes intrinsic value and NPV based on your inputs.
- 4. Explore Different Scenarios: Evaluate various forecasts to understand different valuation possibilities.
- 5. Present with Assurance: Deliver expert valuation insights to enhance your decision-making process.
Why Choose Targa Resources Corp. (TRGP) Calculator?
- Accuracy: Utilizes real Targa Resources financial data for precise calculations.
- Flexibility: Allows users to easily adjust and test various input scenarios.
- Time-Saving: Eliminate the need to create a financial model from the ground up.
- Professional-Grade: Crafted with the expertise and detail expected at the CFO level.
- User-Friendly: Intuitive design makes it accessible for users of all financial backgrounds.
Who Should Use This Product?
- Finance Students: Understand the intricacies of natural gas processing and apply your knowledge using real market data.
- Academics: Utilize industry-specific models for research or educational purposes related to Targa Resources Corp. (TRGP).
- Investors: Evaluate your investment strategies and analyze the performance metrics of Targa Resources Corp. (TRGP).
- Analysts: Enhance your analysis with a tailored, ready-to-use financial model for Targa Resources Corp. (TRGP).
- Energy Sector Professionals: Gain a deeper understanding of how midstream companies like Targa Resources Corp. (TRGP) operate and are valued.
What the Template Contains
- Preloaded TRGP 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.