EnLink Midstream, LLC (ENLC) DCF Valuation

EnLink Midstream, LLC (ENLC) 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

EnLink Midstream, LLC (ENLC) 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:

Enhance your investment strategy with the EnLink Midstream, LLC (ENLC) DCF Calculator! Explore genuine financial data, adjust growth projections and expenses, and instantly observe how these modifications affect the intrinsic value of ENLC.


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 6,052.9 3,893.8 6,685.9 9,542.1 6,879.4 7,754.0 8,739.7 9,850.7 11,103.0 12,514.5
Revenue Growth, % 0 -35.67 71.71 42.72 -27.9 12.71 12.71 12.71 12.71 12.71
EBITDA 1,040.7 1,028.2 1,025.3 1,319.6 1,337.1 1,429.8 1,611.6 1,816.5 2,047.4 2,307.7
EBITDA, % 17.19 26.41 15.34 13.83 19.44 18.44 18.44 18.44 18.44 18.44
Depreciation 617.0 638.6 607.5 639.4 657.1 805.4 907.8 1,023.2 1,153.2 1,299.8
Depreciation, % 10.19 16.4 9.09 6.7 9.55 10.39 10.39 10.39 10.39 10.39
EBIT 423.7 389.6 417.8 680.2 680.0 624.5 703.9 793.3 894.2 1,007.9
EBIT, % 7 10.01 6.25 7.13 9.88 8.05 8.05 8.05 8.05 8.05
Total Cash 77.4 39.6 26.2 22.6 28.7 51.8 58.4 65.8 74.2 83.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 496.3 528.1 788.2 725.2 667.3
Account Receivables, % 8.2 13.56 11.79 7.6 9.7
Inventories 43.4 44.9 49.4 147.1 46.4 74.8 84.3 95.1 107.1 120.8
Inventories, % 0.71701 1.15 0.73887 1.54 0.67448 0.96501 0.96501 0.96501 0.96501 0.96501
Accounts Payable 71.7 60.5 139.6 126.9 126.5 124.0 139.7 157.5 177.5 200.1
Accounts Payable, % 1.18 1.55 2.09 1.33 1.84 1.6 1.6 1.6 1.6 1.6
Capital Expenditure -754.9 -302.2 -184.0 -332.5 -445.7 -511.0 -575.9 -649.1 -731.6 -824.7
Capital Expenditure, % -12.47 -7.76 -2.75 -3.48 -6.48 -6.59 -6.59 -6.59 -6.59 -6.59
Tax Rate, % 50.05 50.05 50.05 50.05 50.05 50.05 50.05 50.05 50.05 50.05
EBITAT 426.6 713.2 354.7 839.3 339.7 543.1 612.2 690.0 777.7 876.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -179.3 1,005.1 592.7 1,098.8 709.3 685.3 850.0 958.0 1,079.8 1,217.1
WACC, % 11.61 11.61 11.24 11.61 10.4 11.29 11.29 11.29 11.29 11.29
PV UFCF
SUM PV UFCF 3,413.6
Long Term Growth Rate, % 3.00
Free cash flow (T + 1) 1,254
Terminal Value 15,114
Present Terminal Value 8,851
Enterprise Value 12,265
Net Debt 4,568
Equity Value 7,697
Diluted Shares Outstanding, MM 466
Equity Value Per Share 16.52

What You Will Receive

  • Authentic ENLC Financial Data: Pre-filled with EnLink Midstream’s historical and projected data for accurate analysis.
  • Completely Customizable Template: Easily adjust key inputs such as revenue growth, WACC, and EBITDA percentages.
  • Instantaneous Calculations: Observe the intrinsic value of EnLink Midstream update in real-time as you make adjustments.
  • Expert Valuation Tool: Tailored for investors, analysts, and consultants aiming for precise DCF outcomes.
  • Intuitive Design: Clear layout and straightforward instructions suitable for users of all skill levels.

Key Features

  • Comprehensive Historical Data: EnLink Midstream's (ENLC) past financial statements and detailed projections.
  • Customizable Parameters: Modify WACC, tax rates, revenue growth, and EBITDA margins to fit your analysis.
  • Real-Time Valuation: Instantly view the intrinsic value of EnLink Midstream (ENLC) as it updates dynamically.
  • Intuitive Visualizations: Interactive dashboard charts illustrate valuation outcomes and essential metrics.
  • Designed for Precision: A reliable resource tailored for analysts, investors, and finance professionals.

How It Works

  • 1. Access the Template: Download and open the Excel file containing EnLink Midstream's (ENLC) preloaded data.
  • 2. Modify Assumptions: Adjust key inputs such as growth rates, WACC, and capital expenditures to fit your analysis.
  • 3. Instant Results: The DCF model automatically computes intrinsic value and NPV based on your inputs.
  • 4. Explore Scenarios: Evaluate various forecasts to assess different valuation possibilities.
  • 5. Present with Assurance: Deliver professional valuation insights to back your strategic decisions.

Why Choose EnLink Midstream (ENLC)?

  • Streamlined Operations: Benefit from our established systems without the hassle of starting from scratch.
  • Enhanced Reliability: Our proven data and methodologies minimize risks in your investment decisions.
  • Completely Adaptable: Adjust our services to meet your specific needs and future forecasts.
  • User-Friendly Insights: Intuitive reports and visuals simplify the interpretation of results.
  • Preferred by Industry Leaders: Our solutions are crafted for professionals seeking accuracy and efficiency.

Who Should Use This Product?

  • Investors: Accurately assess EnLink Midstream’s fair value before making investment choices.
  • CFOs: Utilize a professional-grade DCF model for financial reporting and analysis specific to EnLink Midstream (ENLC).
  • Consultants: Efficiently customize the template for valuation reports tailored to EnLink Midstream (ENLC) clients.
  • Entrepreneurs: Acquire insights into financial modeling practices used by leading midstream companies.
  • Educators: Employ it as a teaching resource to illustrate valuation methodologies relevant to the energy sector.

What the Template Contains

  • Pre-Filled DCF Model: EnLink Midstream’s financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate EnLink Midstream’s 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.