Westlake Chemical Partners LP (WLKP) 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
Westlake Chemical Partners LP (WLKP) Bundle
Streamline your analysis and boost precision with our (WLKP) DCF Calculator! Powered by real data from Westlake Chemical Partners LP and customizable assumptions, this tool enables you to forecast, analyze, and value (WLKP) like a seasoned investor.
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 | 1,091.9 | 966.7 | 1,214.9 | 1,593.1 | 1,190.8 | 1,113.2 | 1,040.6 | 972.8 | 909.4 | 850.1 |
| Revenue Growth, % | 0 | -11.47 | 25.67 | 31.14 | -25.26 | -6.52 | -6.52 | -6.52 | -6.52 | -6.52 |
| EBITDA | 460.6 | 456.9 | 519.6 | 470.3 | 472.1 | 448.3 | 419.1 | 391.8 | 366.3 | 342.4 |
| EBITDA, % | 42.18 | 47.26 | 42.77 | 29.52 | 39.65 | 40.28 | 40.28 | 40.28 | 40.28 | 40.28 |
| Depreciation | 107.3 | 103.2 | 108.8 | 121.1 | 110.2 | 103.1 | 96.4 | 90.1 | 84.2 | 78.7 |
| Depreciation, % | 9.83 | 10.67 | 8.96 | 7.6 | 9.25 | 9.26 | 9.26 | 9.26 | 9.26 | 9.26 |
| EBIT | 353.2 | 353.7 | 410.8 | 349.3 | 361.9 | 345.2 | 322.7 | 301.7 | 282.0 | 263.6 |
| EBIT, % | 32.35 | 36.59 | 33.81 | 21.92 | 30.39 | 31.01 | 31.01 | 31.01 | 31.01 | 31.01 |
| Total Cash | 19.9 | 17.2 | 17.1 | 64.8 | 58.6 | 31.2 | 29.1 | 27.2 | 25.4 | 23.8 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 52.1 | 242.3 | 254.9 | 176.0 | 162.7 | 168.1 | 157.2 | 146.9 | 137.4 | 128.4 |
| Account Receivables, % | 4.77 | 25.06 | 20.98 | 11.05 | 13.66 | 15.1 | 15.1 | 15.1 | 15.1 | 15.1 |
| Inventories | 2.5 | 3.5 | 8.9 | 4.7 | 4.4 | 4.4 | 4.1 | 3.9 | 3.6 | 3.4 |
| Inventories, % | 0.2275 | 0.35938 | 0.73243 | 0.29596 | 0.37219 | 0.39749 | 0.39749 | 0.39749 | 0.39749 | 0.39749 |
| Accounts Payable | 21.3 | 21.0 | 45.9 | 49.4 | 31.4 | 30.4 | 28.4 | 26.5 | 24.8 | 23.2 |
| Accounts Payable, % | 1.95 | 2.17 | 3.78 | 3.1 | 2.63 | 2.73 | 2.73 | 2.73 | 2.73 | 2.73 |
| Capital Expenditure | -43.7 | -37.0 | -81.2 | -54.1 | -46.8 | -48.6 | -45.4 | -42.5 | -39.7 | -37.1 |
| Capital Expenditure, % | -4 | -3.82 | -6.68 | -3.4 | -3.93 | -4.37 | -4.37 | -4.37 | -4.37 | -4.37 |
| Tax Rate, % | 83.82 | 83.82 | 83.82 | 83.82 | 83.82 | 83.82 | 83.82 | 83.82 | 83.82 | 83.82 |
| EBITAT | 352.5 | 353.1 | 410.2 | 348.2 | 58.6 | 286.8 | 268.1 | 250.6 | 234.3 | 219.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 382.8 | 227.8 | 444.7 | 501.7 | 117.5 | 334.9 | 328.3 | 306.9 | 286.9 | 268.2 |
| WACC, % | 8.55 | 8.55 | 8.55 | 8.54 | 6.73 | 8.18 | 8.18 | 8.18 | 8.18 | 8.18 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1,222.9 | |||||||||
| Long Term Growth Rate, % | 0.50 | |||||||||
| Free cash flow (T + 1) | 270 | |||||||||
| Terminal Value | 3,508 | |||||||||
| Present Terminal Value | 2,367 | |||||||||
| Enterprise Value | 3,590 | |||||||||
| Net Debt | 341 | |||||||||
| Equity Value | 3,249 | |||||||||
| Diluted Shares Outstanding, MM | 35 | |||||||||
| Equity Value Per Share | 92.24 |
What You Will Receive
- Customizable Excel Template: A fully editable Excel-based DCF Calculator featuring pre-filled financial data for Westlake Chemical Partners LP (WLKP).
- Genuine Data: Access to historical performance metrics and forward-looking projections (highlighted in the yellow cells).
- Adjustable Forecasts: Modify assumptions such as revenue growth, EBITDA percentages, and WACC to suit your analysis.
- Instant Calculations: Quickly observe how your inputs affect the valuation of Westlake Chemical Partners LP (WLKP).
- Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
- Intuitive Layout: Organized for simplicity and ease of navigation, complete with step-by-step guidance.
Key Features
- Comprehensive WLKP Financials: Gain access to precise pre-loaded historical data and future forecasts for Westlake Chemical Partners LP (WLKP).
- Tailored Forecast Assumptions: Modify highlighted cells for key metrics such as WACC, growth rates, and profit margins.
- Real-Time Calculations: Enjoy automatic updates for DCF, Net Present Value (NPV), and cash flow evaluations.
- Interactive Dashboard: Utilize clear charts and summaries to effectively visualize your valuation outcomes.
- Suitable for All Skill Levels: An easy-to-navigate design crafted for investors, CFOs, and consultants alike.
How It Works
- 1. Access the Template: Download and open the Excel file containing Westlake Chemical Partners LP (WLKP) preloaded data.
- 2. Adjust Key Inputs: Modify essential parameters such as growth rates, WACC, and capital expenditures.
- 3. Analyze Results Instantly: The DCF model automatically computes intrinsic value and NPV for your analysis.
- 4. Explore Different Scenarios: Evaluate multiple forecasts to understand various valuation possibilities.
- 5. Present with Assurance: Deliver professional valuation insights to reinforce your strategic decisions.
Why Choose This Calculator for Westlake Chemical Partners LP (WLKP)?
- Accuracy: Utilizes real Westlake Chemical financials to ensure precise data.
- Flexibility: Tailored for users to easily test and adjust inputs as needed.
- Time-Saving: Eliminate the complexities of constructing a DCF model from the ground up.
- Professional-Grade: Crafted with the precision and usability expected by CFOs.
- User-Friendly: Intuitive design makes it accessible for users without deep financial modeling expertise.
Who Should Use This Product?
- Investors: Evaluate Westlake Chemical Partners LP’s (WLKP) market position before making investment decisions.
- CFOs and Financial Analysts: Optimize valuation methodologies and assess financial forecasts for (WLKP).
- Startup Founders: Understand the valuation strategies of established firms like Westlake Chemical Partners LP (WLKP).
- Consultants: Provide comprehensive valuation analyses and reports for clients involving (WLKP).
- Students and Educators: Utilize current data from (WLKP) to enhance learning and teaching of valuation principles.
What the Template Contains
- Comprehensive DCF Model: Editable template featuring thorough valuation calculations.
- Real-World Data: Westlake Chemical Partners LP’s (WLKP) historical and projected financials preloaded for analysis.
- Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
- Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
- Dashboard with Visual Outputs: Charts and tables providing clear, actionable results.