MPLX LP (MPLX) DCF Valuation

MPLX LP (MPLX) 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

MPLX LP (MPLX) 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 MPLX LP (MPLX) DCF Calculator! This tool, equipped with real data from MPLX and customizable assumptions, empowers you to forecast, analyze, and evaluate MPLX 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 8,625.0 8,246.0 9,575.0 10,541.0 10,681.0 11,298.9 11,952.5 12,644.0 13,375.4 14,149.2
Revenue Growth, % 0 -4.39 16.12 10.09 1.33 5.78 5.78 5.78 5.78 5.78
EBITDA 4,552.0 4,726.0 5,000.0 5,665.0 6,113.0 6,175.6 6,532.9 6,910.8 7,310.6 7,733.5
EBITDA, % 52.78 57.31 52.22 53.74 57.23 54.66 54.66 54.66 54.66 54.66
Depreciation 1,254.0 1,377.0 1,287.0 1,230.0 1,213.0 1,530.0 1,618.5 1,712.1 1,811.2 1,915.9
Depreciation, % 14.54 16.7 13.44 11.67 11.36 13.54 13.54 13.54 13.54 13.54
EBIT 3,298.0 3,349.0 3,713.0 4,435.0 4,900.0 4,645.6 4,914.4 5,198.7 5,499.4 5,817.5
EBIT, % 38.24 40.61 38.78 42.07 45.88 41.12 41.12 41.12 41.12 41.12
Total Cash 15.0 15.0 13.0 238.0 1,048.0 283.9 300.3 317.6 336.0 355.5
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 1,279.0 1,164.0 1,316.0 1,479.0 1,562.0
Account Receivables, % 14.83 14.12 13.74 14.03 14.62
Inventories 110.0 118.0 142.0 148.0 159.0 160.0 169.3 179.1 189.5 200.4
Inventories, % 1.28 1.43 1.48 1.4 1.49 1.42 1.42 1.42 1.42 1.42
Accounts Payable 242.0 152.0 172.0 224.0 153.0 226.0 239.1 253.0 267.6 283.1
Accounts Payable, % 2.81 1.84 1.8 2.13 1.43 2 2 2 2 2
Capital Expenditure -2,408.0 -1,183.0 -529.0 -806.0 -937.0 -1,451.0 -1,534.9 -1,623.7 -1,717.6 -1,817.0
Capital Expenditure, % -27.92 -14.35 -5.52 -7.65 -8.77 -12.84 -12.84 -12.84 -12.84 -12.84
Tax Rate, % 1.23 1.23 1.23 1.23 1.23 1.23 1.23 1.23 1.23 1.23
EBITAT 2,330.3 3,358.8 3,670.1 4,388.3 4,839.6 4,341.0 4,592.1 4,857.8 5,138.8 5,436.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 29.3 3,569.8 4,272.1 4,695.3 4,950.6 4,441.8 4,586.3 4,851.6 5,132.2 5,429.1
WACC, % 8.46 8.86 8.84 8.84 8.84 8.77 8.77 8.77 8.77 8.77
PV UFCF
SUM PV UFCF 18,964.2
Long Term Growth Rate, % 1.00
Free cash flow (T + 1) 5,483
Terminal Value 70,595
Present Terminal Value 46,374
Enterprise Value 65,339
Net Debt 19,866
Equity Value 45,473
Diluted Shares Outstanding, MM 1,002
Equity Value Per Share 45.38

What You Will Receive

  • Comprehensive Financial Model: Utilize MPLX LP’s actual data for accurate DCF valuation.
  • Full Forecast Customization: Modify revenue growth, profit margins, WACC, and other essential parameters.
  • Real-Time Calculations: Automatic updates allow you to view results instantly as adjustments are made.
  • Professional-Grade Template: An expertly crafted Excel file ready for investor presentations.
  • Adaptable and Reusable: Designed for versatility, enabling consistent use for in-depth forecasts.

Key Features

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

How It Works

  1. Download the Template: Gain immediate access to the Excel-based MPLX DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other key parameters.
  3. Instant Calculations: The model automatically recalculates MPLX's intrinsic value.
  4. Test Scenarios: Experiment with various assumptions to see how they affect valuation outcomes.
  5. Analyze and Decide: Leverage the results to inform your investment or financial strategy.

Why Choose the MPLX LP (MPLX) Calculator?

  • Precision: Utilizes accurate MPLX financial data for reliable calculations.
  • Adaptability: Allows users to easily test and adjust inputs as needed.
  • Efficiency: Eliminate the complexities of creating a DCF model from the ground up.
  • Expert-Quality: Crafted with the precision and functionality expected at the CFO level.
  • Intuitive: Simple to navigate, even for those without extensive financial modeling skills.

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling MPLX LP (MPLX) stock.
  • Financial Analysts: Streamline valuation processes with ready-to-use financial models for MPLX LP (MPLX).
  • Consultants: Deliver professional valuation insights on MPLX LP (MPLX) to clients quickly and accurately.
  • Business Owners: Understand how companies like MPLX LP (MPLX) are valued to guide your own strategy.
  • Finance Students: Learn valuation techniques using real-world data and scenarios related to MPLX LP (MPLX).

What the Template Contains

  • Pre-Filled Data: Includes MPLX LP’s historical financials and forecasts.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Analyze MPLX LP’s profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.

No products were found matching.