|
ENlink Midstream, LLC (ENLC) DCF -Bewertung
US | Energy | Oil & Gas Midstream | NYSE
|
- ✓ 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
Verbessern Sie Ihre Anlagestrategie mit dem DCF -Taschenrechner von ENLINK MIDSTREAM, LLC (ENLC)! Erforschen Sie echte Finanzdaten, passen Sie Wachstumsprojektionen und -kosten an und beobachten Sie sofort, wie sich diese Modifikationen auf den inneren Wert von ENLC auswirken.
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 | 788.6 | 888.8 | 1,001.8 | 1,129.2 | 1,272.8 |
| Account Receivables, % | 8.2 | 13.56 | 11.79 | 7.6 | 9.7 | 10.17 | 10.17 | 10.17 | 10.17 | 10.17 |
| 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.
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.