Black Stone Minerals, L.P. (BSM) DCF Valuation

Black Stone Minerals, L.P. (BSM) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

Black Stone Minerals, L.P. (BSM) 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 assess the intrinsic value of Black Stone Minerals, L.P.? Our (BSM) DCF Calculator integrates real-world data with extensive customization features, enabling you to refine your forecasts and enhance your investment decision-making.


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 487.8 342.8 359.3 663.6 501.1 545.3 593.5 645.8 702.8 764.9
Revenue Growth, % 0 -29.74 4.82 84.71 -24.49 8.83 8.83 8.83 8.83 8.83
EBITDA 346.0 215.4 246.9 531.4 472.0 410.9 447.2 486.6 529.6 576.3
EBITDA, % 70.92 62.84 68.72 80.08 94.2 75.35 75.35 75.35 75.35 75.35
Depreciation 110.7 83.1 62.1 48.7 46.7 88.2 96.0 104.5 113.7 123.7
Depreciation, % 22.69 24.26 17.28 7.33 9.32 16.18 16.18 16.18 16.18 16.18
EBIT 235.3 132.2 184.8 482.8 425.3 322.7 351.2 382.2 415.9 452.6
EBIT, % 48.23 38.58 51.43 72.75 84.87 59.17 59.17 59.17 59.17 59.17
Total Cash 8.1 1.8 8.9 4.3 70.3 21.1 22.9 25.0 27.2 29.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 78.2 61.9 97.1 135.7 82.3
Account Receivables, % 16.03 18.06 27.04 20.45 16.41
Inventories .0 .0 .0 31.5 .0 5.2 5.6 6.1 6.7 7.3
Inventories, % 0.000000205 0.000000292 0 4.74 0 0.94852 0.94852 0.94852 0.94852 0.94852
Accounts Payable 5.3 3.4 5.9 6.8 6.3 6.6 7.1 7.8 8.4 9.2
Accounts Payable, % 1.09 0.99402 1.65 1.02 1.25 1.2 1.2 1.2 1.2 1.2
Capital Expenditure -111.3 -4.8 -14.6 -12.6 -19.8 -37.2 -40.5 -44.1 -48.0 -52.2
Capital Expenditure, % -22.82 -1.41 -4.07 -1.89 -3.95 -6.83 -6.83 -6.83 -6.83 -6.83
Tax Rate, % 0 0 0 0 0 0 0 0 0 0
EBITAT 331.5 209.9 184.8 482.8 425.3 322.7 351.2 382.2 415.9 452.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 258.0 302.6 199.5 449.7 536.6 344.2 397.3 432.4 470.6 512.1
WACC, % 8.91 8.91 8.91 8.91 8.91 8.91 8.91 8.91 8.91 8.91
PV UFCF
SUM PV UFCF 1,654.3
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 522
Terminal Value 7,558
Present Terminal Value 4,932
Enterprise Value 6,586
Net Debt -70
Equity Value 6,657
Diluted Shares Outstanding, MM 225
Equity Value Per Share 29.57

What You Will Get

  • Editable Forecast Inputs: Easily modify assumptions (growth %, margins, WACC) to explore various scenarios.
  • Real-World Data: Black Stone Minerals, L.P. (BSM) financial data pre-filled to kickstart your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
  • Customizable and Professional: A sleek Excel model tailored to meet your valuation requirements.
  • Built for Analysts and Investors: Perfect for evaluating projections, validating strategies, and enhancing efficiency.

Key Features

  • 🔍 Real-Life BSM Financials: Pre-filled historical and projected data for Black Stone Minerals, L.P. (BSM).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Black Stone's intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Black Stone's valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  • Download: Obtain the pre-formatted Excel file containing Black Stone Minerals, L.P.'s (BSM) financial data.
  • Customize: Tailor your forecasts, such as revenue growth, EBITDA %, and WACC to fit your analysis.
  • Update Automatically: Watch as the intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Develop various projections and instantly compare the results.
  • Make Decisions: Utilize the valuation outcomes to inform your investment choices.

Why Choose This Calculator for Black Stone Minerals, L.P. (BSM)?

  • User-Friendly Interface: Tailored for both novice users and seasoned professionals.
  • Customizable Inputs: Easily adjust parameters to suit your specific analysis needs.
  • Real-Time Feedback: Observe immediate changes to Black Stone Minerals’ valuation as you tweak inputs.
  • Pre-Configured Data: Comes with Black Stone Minerals’ actual financial metrics for swift evaluations.
  • Relied Upon by Experts: Utilized by investors and analysts for making well-informed decisions.

Who Should Use This Product?

  • Energy Sector Students: Explore mineral rights and their valuation using real-world data.
  • Researchers: Integrate industry-specific models into academic studies or projects.
  • Investors: Evaluate your own strategies and assess the performance of Black Stone Minerals, L.P. (BSM).
  • Financial Analysts: Enhance your analysis with a ready-to-use, customizable DCF model tailored for mineral investments.
  • Landowners: Understand how companies like Black Stone Minerals, L.P. (BSM) assess mineral rights and potential revenue.

What the Template Contains

  • Pre-Filled DCF Model: Black Stone Minerals, L.P. (BSM) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Black Stone Minerals, L.P. (BSM) profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results.

No products were found matching.