Dynagas LNG Partners LP (DLNG) DCF Valuation

Dynagas LNG Partners LP (DLNG) 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

Dynagas LNG Partners LP (DLNG) 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:

Optimize your time and improve precision with our (DLNG) DCF Calculator! Utilizing real Dynagas LNG Partners LP data and customizable assumptions, this tool empowers you to forecast, analyze, and value (DLNG) 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 130.9 137.2 137.7 131.7 160.5 169.6 179.2 189.4 200.1 211.4
Revenue Growth, % 0 4.79 0.42358 -4.42 21.89 5.67 5.67 5.67 5.67 5.67
EBITDA 85.6 96.1 106.9 113.9 107.2 124.3 131.3 138.8 146.6 154.9
EBITDA, % 65.37 70.03 77.6 86.55 66.83 73.27 73.27 73.27 73.27 73.27
Depreciation 30.9 32.0 32.2 32.0 32.2 38.9 41.1 43.4 45.9 48.5
Depreciation, % 23.58 23.34 23.38 24.32 20.04 22.93 22.93 22.93 22.93 22.93
EBIT 54.7 64.0 74.7 81.9 75.1 85.4 90.2 95.3 100.7 106.4
EBIT, % 41.79 46.69 54.22 62.22 46.79 50.34 50.34 50.34 50.34 50.34
Total Cash 16.2 25.0 47.6 71.1 73.8 56.0 59.2 62.5 66.1 69.8
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .1 .4 .1 .1 6.8
Account Receivables, % 0.10924 0.27995 0.06533765 0.05088981 4.23
Inventories .7 .8 .9 .9 .8 1.0 1.1 1.1 1.2 1.2
Inventories, % 0.54851 0.58907 0.65991 0.6722 0.46797 0.58753 0.58753 0.58753 0.58753 0.58753
Accounts Payable 5.5 4.4 5.7 8.0 13.8 8.9 9.4 9.9 10.5 11.1
Accounts Payable, % 4.2 3.19 4.1 6.1 8.61 5.24 5.24 5.24 5.24 5.24
Capital Expenditure .0 .0 .0 -3.6 -4.2 -1.8 -1.9 -2.0 -2.2 -2.3
Capital Expenditure, % 0 0 0 -2.76 -2.64 -1.08 -1.08 -1.08 -1.08 -1.08
Tax Rate, % 0 0 0 0 0 0 0 0 0 0
EBITAT -796.5 21.1 58.4 64.3 75.1 49.5 52.3 55.2 58.4 61.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -761.0 51.6 92.1 95.1 102.2 86.5 91.8 97.0 102.5 108.3
WACC, % 3.47 5.57 8.46 8.48 9.85 7.16 7.16 7.16 7.16 7.16
PV UFCF
SUM PV UFCF 393.8
Long Term Growth Rate, % 0.50
Free cash flow (T + 1) 109
Terminal Value 1,633
Present Terminal Value 1,156
Enterprise Value 1,550
Net Debt 346
Equity Value 1,204
Diluted Shares Outstanding, MM 37
Equity Value Per Share 32.71

What You Will Receive

  • Pre-Configured Financial Model: Utilize Dynagas LNG Partners LP's (DLNG) actual data for accurate DCF valuation.
  • Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential parameters.
  • Real-Time Calculations: Automatic updates provide immediate feedback as you adjust inputs.
  • Professional-Grade Template: A polished Excel file designed for high-quality valuation presentations.
  • Flexible and Reusable: Customized for adaptability, allowing for repeated applications in detailed forecasting.

Key Features

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

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered Dynagas LNG Partners LP (DLNG) data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for Dynagas LNG Partners LP’s intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose Dynagas LNG Partners LP (DLNG)?

  • Save Time: No need to develop complex models from the ground up – our tools are ready for immediate use.
  • Enhance Accuracy: Dependable data and calculations minimize valuation errors.
  • Fully Customizable: Adjust the parameters to align with your specific assumptions and forecasts.
  • User-Friendly: Intuitive visuals and outputs simplify result interpretation.
  • Endorsed by Professionals: Crafted for experts who prioritize precision and functionality.

Who Should Use This Product?

  • Finance Students: Understand the intricacies of LNG market dynamics and apply them using real-time data.
  • Academics: Integrate advanced financial models into your research or teaching on energy markets.
  • Investors: Evaluate your investment strategies and analyze valuation metrics for Dynagas LNG Partners LP (DLNG).
  • Analysts: Enhance your analysis with a tailored, user-friendly DCF model specifically for the LNG sector.
  • Small Business Owners: Learn how large LNG companies like Dynagas are evaluated in the market.

What the Template Contains

  • Preloaded DLNG Data: Historical and projected financial data, including revenue, EBITDA, 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.