![]() |
BP Prudhoe Bay Royalty Trust (BPT) DCF -Bewertung |

Fully Editable: Tailor To Your Needs In Excel Or Sheets
Professional Design: Trusted, Industry-Standard Templates
Investor-Approved Valuation Models
MAC/PC Compatible, Fully Unlocked
No Expertise Is Needed; Easy To Follow
BP Prudhoe Bay Royalty Trust (BPT) Bundle
Verbessern Sie Ihre Investitionsauswahl mit dem BP Prudhoe Bay Royalty Trust (BPT) DCF -Taschenrechner! Nutzen Sie die tatsächlichen BP-Finanzdaten, passen Sie Wachstumsprojektionen und -kosten an und beobachten Sie, wie sich Modifikationen in Echtzeit auf den inneren Wert von (BPT) auswirken.
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 | 9.3 | 9.4 | 82.3 | 6.6 | .0 | .0 | .0 | .0 | .0 | .0 |
Revenue Growth, % | 0 | 1.6 | 773.77 | -91.93 | -100 | -22.58 | -22.58 | -22.58 | -22.58 | -22.58 |
EBITDA | 7.6 | 7.8 | 80.8 | 5.6 | .0 | .0 | .0 | .0 | .0 | .0 |
EBITDA, % | 81.75 | 82.96 | 98.22 | 84.34 | 100 | 89.45 | 89.45 | 89.45 | 89.45 | 89.45 |
Depreciation | 1.2 | 1.6 | 1.4 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Depreciation, % | 12.45 | 17.05 | 1.7 | 0 | 100 | 26.24 | 26.24 | 26.24 | 26.24 | 26.24 |
EBIT | 6.4 | 6.2 | 79.4 | 5.6 | .0 | .0 | .0 | .0 | .0 | .0 |
EBIT, % | 69.3 | 65.9 | 96.53 | 84.34 | 100 | 83.21 | 83.21 | 83.21 | 83.21 | 83.21 |
Total Cash | .3 | 6.0 | 6.1 | 5.3 | 4.2 | .0 | .0 | .0 | .0 | .0 |
Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Account Receivables | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Account Receivables, % | 0 | 0 | 0 | 0 | 100 | 20 | 20 | 20 | 20 | 20 |
Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Inventories, % | 0 | 0 | 0 | 0 | 100 | 20 | 20 | 20 | 20 | 20 |
Accounts Payable | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Accounts Payable, % | 0 | 0 | 0 | 0 | 100 | 20 | 20 | 20 | 20 | 20 |
Capital Expenditure | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | |
Capital Expenditure, % | 0 | 0 | 0 | 0 | 100 | 0 | 0 | 0 | 0 | 0 |
Tax Rate, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EBITAT | 6.4 | 6.2 | 79.4 | 5.6 | .0 | .0 | .0 | .0 | .0 | .0 |
Depreciation | ||||||||||
Changes in Account Receivables | ||||||||||
Changes in Inventories | ||||||||||
Changes in Accounts Payable | ||||||||||
Capital Expenditure | ||||||||||
UFCF | 7.6 | 7.8 | 80.8 | 5.6 | .0 | .0 | .0 | .0 | .0 | |
WACC, % | 5.09 | 5.09 | 5.09 | 5.09 | 5.09 | 5.09 | 5.09 | 5.09 | 5.09 | 5.09 |
PV UFCF | ||||||||||
SUM PV UFCF | .0 | |||||||||
Long Term Growth Rate, % | 0.50 | |||||||||
Free cash flow (T + 1) | 0 | |||||||||
Terminal Value | 0 | |||||||||
Present Terminal Value | 0 | |||||||||
Enterprise Value | 0 | |||||||||
Net Debt | -4 | |||||||||
Equity Value | 4 | |||||||||
Diluted Shares Outstanding, MM | 21 | |||||||||
Equity Value Per Share | 0.19 |
What You Will Get
- Real BPT Financials: Access to historical and projected data for precise valuation.
- Adjustable Inputs: Customize WACC, tax rates, revenue growth, and capital expenditures.
- Automatic Calculations: Intrinsic value and NPV are computed in real-time.
- Scenario Analysis: Explore various scenarios to assess BP Prudhoe Bay Royalty Trust's future performance.
- Clear and Intuitive Design: Designed for professionals but easy to navigate for newcomers.
Key Features
- Accurate Historical Data: Gain access to reliable pre-loaded financial information and future estimates for BP Prudhoe Bay Royalty Trust (BPT).
- Tailored Forecast Inputs: Modify highlighted cells for key metrics like WACC, growth rates, and profit margins.
- Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
- Intuitive Visual Dashboard: User-friendly charts and summaries to easily interpret your valuation outcomes.
- Suitable for All Levels: A straightforward, user-centric design catering to investors, CFOs, and consultants alike.
How It Works
- Download: Obtain the pre-formatted Excel file containing BP Prudhoe Bay Royalty Trust’s (BPT) financial information.
- Customize: Modify projections, such as production estimates, royalty rates, and discount factors.
- Update Automatically: The valuation metrics and cash flow analyses refresh in real-time.
- Test Scenarios: Develop various forecasts and evaluate different outcomes quickly.
- Make Decisions: Leverage the valuation insights to inform your investment choices.
Why Choose This Calculator for BP Prudhoe Bay Royalty Trust (BPT)?
- User-Friendly Interface: Tailored for both novice users and seasoned professionals.
- Customizable Inputs: Adjust parameters easily to suit your financial analysis needs.
- Real-Time Valuation: Observe immediate updates to BP Prudhoe Bay Royalty Trust’s valuation as you modify inputs.
- Pre-Loaded Data: Comes with BP Prudhoe Bay Royalty Trust’s actual financial figures for swift evaluations.
- Preferred by Experts: Utilized by analysts and investors for making well-informed investment choices.
Who Should Utilize BP Prudhoe Bay Royalty Trust (BPT)?
- Investors: Gain insights into oil and gas revenue streams with a reliable investment vehicle.
- Financial Analysts: Analyze cash flows and distributions with ease, leveraging detailed financial data.
- Consultants: Tailor reports and presentations based on the trust's performance metrics for clients.
- Energy Sector Enthusiasts: Enhance your knowledge of royalty trusts and their role in the energy market.
- Educators and Students: Utilize it as a case study in investment strategies and energy finance courses.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled BP Prudhoe Bay Royalty Trust (BPT) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios for BP Prudhoe Bay Royalty Trust (BPT).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.