NGL Energy Partners LP (NGL) DCF Valuation

NGL Energy Partners LP (NGL) DCF Valuation
  • ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
  • ✓ Design Profissional: Modelos Confiáveis ​​E Padrão Da Indústria
  • ✓ Pré-Construídos Para Uso Rápido E Eficiente
  • ✓ Não É Necessária Experiência; Fácil De Seguir

NGL Energy Partners LP (NGL) 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:

Designed for accuracy, our NGL Energy Partners LP (NGL) DCF Calculator empowers you to assess the valuation of NGL Energy Partners LP with real-world financial data and complete flexibility to modify all essential parameters for enhanced projections.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 7,584.0 5,227.0 7,947.9 8,694.9 6,956.6 7,137.1 7,322.4 7,512.4 7,707.4 7,907.5
Revenue Growth, % 0 -31.08 52.05 9.4 -19.99 2.6 2.6 2.6 2.6 2.6
EBITDA 266.6 -124.5 377.5 602.1 396.0 264.1 270.9 278.0 285.2 292.6
EBITDA, % 3.52 -2.38 4.75 6.92 5.69 3.7 3.7 3.7 3.7 3.7
Depreciation 265.7 317.5 289.0 273.9 266.5 288.3 295.8 303.4 311.3 319.4
Depreciation, % 3.5 6.07 3.64 3.15 3.83 4.04 4.04 4.04 4.04 4.04
EBIT 1.0 -442.0 88.5 328.2 129.5 -24.2 -24.8 -25.5 -26.1 -26.8
EBIT, % 0.01297468 -8.46 1.11 3.77 1.86 -0.33878 -0.33878 -0.33878 -0.33878 -0.33878
Total Cash 22.7 4.8 3.8 5.4 38.9 15.2 15.5 16.0 16.4 16.8
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 579.8 735.4 1,131.8 1,046.3 815.6
Account Receivables, % 7.64 14.07 14.24 12.03 11.72
Inventories 69.6 158.5 251.3 142.6 130.9 151.8 155.7 159.8 163.9 168.2
Inventories, % 0.91817 3.03 3.16 1.64 1.88 2.13 2.13 2.13 2.13 2.13
Accounts Payable 532.8 680.0 1,084.9 927.7 707.6 778.3 798.5 819.2 840.5 862.3
Accounts Payable, % 7.02 13.01 13.65 10.67 10.17 10.9 10.9 10.9 10.9 10.9
Capital Expenditure -555.7 -186.8 -142.4 -147.8 -152.3 -236.7 -242.8 -249.1 -255.6 -262.2
Capital Expenditure, % -7.33 -3.57 -1.79 -1.7 -2.19 -3.32 -3.32 -3.32 -3.32 -3.32
Tax Rate, % -2.16 -2.16 -2.16 -2.16 -2.16 -2.16 -2.16 -2.16 -2.16 -2.16
EBITAT 1.0 -439.7 89.0 319.6 132.3 -24.0 -24.7 -25.3 -25.9 -26.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -405.7 -406.2 151.4 482.6 268.8 40.7 22.4 23.0 23.6 24.2
WACC, % 9.7 9.66 9.7 9.51 9.7 9.66 9.66 9.66 9.66 9.66
PV UFCF
SUM PV UFCF 104.8
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 25
Terminal Value 322
Present Terminal Value 203
Enterprise Value 308
Net Debt 2,914
Equity Value -2,605
Diluted Shares Outstanding, MM 132
Equity Value Per Share -19.72

What You Will Get

  • Real NGL Financial Data: Pre-filled with NGL Energy Partners LP’s historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See NGL’s intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • Comprehensive Historical Data: NGL’s past financial statements and projected forecasts included.
  • Customizable Parameters: Adjust WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Real-Time Analysis: Monitor NGL’s intrinsic value updates instantly.
  • Intuitive Visual Representation: Dashboard graphs illustrate valuation results and essential metrics.
  • Designed for Precision: A professional-grade tool tailored for analysts, investors, and finance professionals.

How It Works

  • Step 1: Download the prebuilt Excel template with NGL Energy Partners LP’s (NGL) data included.
  • Step 2: Explore the pre-filled sheets and familiarize yourself with the key metrics.
  • Step 3: Update forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly view recalculated results, including NGL Energy Partners LP’s (NGL) intrinsic value.
  • Step 5: Make well-informed investment decisions or generate reports using the outputs.

Why Choose NGL Energy Partners LP (NGL)?

  • Streamlined Solutions: Access comprehensive services without the hassle of setup.
  • Enhanced Reliability: Utilize proven strategies and data to minimize operational risks.
  • Completely Adaptable: Modify our offerings to align with your specific needs and goals.
  • Simple Insights: User-friendly reports and visuals facilitate straightforward analysis.
  • Endorsed by Industry Leaders: Crafted for those who prioritize quality and efficiency in energy solutions.

Who Should Use This Product?

  • Professional Investors: Develop comprehensive and accurate valuation models for portfolio assessments of NGL Energy Partners LP (NGL).
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the company.
  • Consultants and Advisors: Deliver precise valuation insights to clients interested in NGL Energy Partners LP (NGL).
  • Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
  • Energy Sector Enthusiasts: Gain insights into how companies like NGL Energy Partners LP (NGL) are valued within the energy market.

What the Template Contains

  • Pre-Filled Data: Includes NGL Energy Partners 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 NGL Energy Partners 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.