|
Brookfield Infrastructure Partners L.P. (BIP) DCF Valoración de DCF
BM | Utilities | Diversified Utilities | NYSE
|
- ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
- ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
- ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
- ✓ No Se Necesita Experiencia; Fáciles De Seguir
Brookfield Infrastructure Partners L.P. (BIP) Bundle
Diseñada para la precisión, nuestra calculadora DCF (BIP) le permite evaluar la valoración de Brookfield Infrastructure Partners L.P. utilizando datos financieros del mundo real, al tiempo que proporciona la flexibilidad para modificar todos los parámetros clave para las proyecciones mejoradas.
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 | 6,597.0 | 8,885.0 | 11,537.0 | 14,427.0 | 17,931.0 | 19,010.5 | 20,154.9 | 21,368.3 | 22,654.7 | 24,018.5 |
Revenue Growth, % | 0 | 34.68 | 29.85 | 25.05 | 24.29 | 6.02 | 6.02 | 6.02 | 6.02 | 6.02 |
EBITDA | 2,822.0 | 3,948.0 | 6,749.0 | 5,936.0 | 7,022.0 | 8,593.4 | 9,110.7 | 9,659.2 | 10,240.7 | 10,857.2 |
EBITDA, % | 42.78 | 44.43 | 58.5 | 41.15 | 39.16 | 45.2 | 45.2 | 45.2 | 45.2 | 45.2 |
Depreciation | 1,214.0 | 1,705.0 | 2,036.0 | 2,158.0 | 2,739.0 | 3,249.8 | 3,445.4 | 3,652.8 | 3,872.7 | 4,105.9 |
Depreciation, % | 18.4 | 19.19 | 17.65 | 14.96 | 15.28 | 17.09 | 17.09 | 17.09 | 17.09 | 17.09 |
EBIT | 1,608.0 | 2,243.0 | 4,713.0 | 3,778.0 | 4,283.0 | 5,343.6 | 5,665.3 | 6,006.4 | 6,367.9 | 6,751.3 |
EBIT, % | 24.37 | 25.24 | 40.85 | 26.19 | 23.89 | 28.11 | 28.11 | 28.11 | 28.11 | 28.11 |
Total Cash | 827.0 | 867.0 | 1,406.0 | 1,279.0 | 2,442.0 | 2,165.9 | 2,296.3 | 2,434.5 | 2,581.0 | 2,736.4 |
Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Account Receivables | 1,802.0 | 1,543.0 | 1,923.0 | 2,342.0 | 3,734.0 | 3,741.5 | 3,966.8 | 4,205.6 | 4,458.8 | 4,727.2 |
Account Receivables, % | 27.32 | 17.37 | 16.67 | 16.23 | 20.82 | 19.68 | 19.68 | 19.68 | 19.68 | 19.68 |
Inventories | 242.0 | 221.0 | 400.0 | 531.0 | 512.0 | 614.4 | 651.4 | 690.6 | 732.1 | 776.2 |
Inventories, % | 3.67 | 2.49 | 3.47 | 3.68 | 2.86 | 3.23 | 3.23 | 3.23 | 3.23 | 3.23 |
Accounts Payable | 973.0 | 1,461.0 | 1,877.0 | 1,872.0 | 2,253.0 | 2,775.6 | 2,942.7 | 3,119.9 | 3,307.7 | 3,506.8 |
Accounts Payable, % | 14.75 | 16.44 | 16.27 | 12.98 | 12.56 | 14.6 | 14.6 | 14.6 | 14.6 | 14.6 |
Capital Expenditure | -1,144.0 | -1,426.0 | -1,982.0 | -2,734.0 | -2,487.0 | -3,170.6 | -3,361.5 | -3,563.8 | -3,778.4 | -4,005.8 |
Capital Expenditure, % | -17.34 | -16.05 | -17.18 | -18.95 | -13.87 | -16.68 | -16.68 | -16.68 | -16.68 | -16.68 |
Tax Rate, % | 81.91 | 81.91 | 81.91 | 81.91 | 81.91 | 81.91 | 81.91 | 81.91 | 81.91 | 81.91 |
EBITAT | 1,126.3 | 1,696.8 | 3,844.8 | 2,684.6 | 774.7 | 3,381.6 | 3,585.2 | 3,801.0 | 4,029.8 | 4,272.4 |
Depreciation | ||||||||||
Changes in Account Receivables | ||||||||||
Changes in Inventories | ||||||||||
Changes in Accounts Payable | ||||||||||
Capital Expenditure | ||||||||||
UFCF | 125.3 | 2,743.8 | 3,755.8 | 1,553.6 | 34.7 | 3,873.5 | 3,574.0 | 3,789.1 | 4,017.3 | 4,259.1 |
WACC, % | 4.87 | 5.09 | 5.32 | 4.91 | 2.84 | 4.6 | 4.6 | 4.6 | 4.6 | 4.6 |
PV UFCF | ||||||||||
SUM PV UFCF | 17,035.6 | |||||||||
Long Term Growth Rate, % | 1.00 | |||||||||
Free cash flow (T + 1) | 4,302 | |||||||||
Terminal Value | 119,339 | |||||||||
Present Terminal Value | 95,286 | |||||||||
Enterprise Value | 112,322 | |||||||||
Net Debt | 47,933 | |||||||||
Equity Value | 64,389 | |||||||||
Diluted Shares Outstanding, MM | 459 | |||||||||
Equity Value Per Share | 140.16 |
What You Will Receive
- Authentic BIP Financial Data: Pre-filled with Brookfield Infrastructure’s historical and forecasted data for in-depth analysis.
- Customizable Template: Easily adjust essential inputs such as revenue growth, WACC, and EBITDA %.
- Instant Calculations: Watch Brookfield Infrastructure’s intrinsic value refresh automatically as you make changes.
- Expert Valuation Tool: Tailored for investors, analysts, and consultants aiming for precise DCF outcomes.
- Intuitive Design: Straightforward layout and clear guidance suitable for all skill levels.
Key Features
- 🔍 Real-Life BIP Financials: Pre-filled historical and projected data for Brookfield Infrastructure Partners L.P. (BIP).
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Brookfield’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Brookfield’s valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered Brookfield Infrastructure data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for Brookfield Infrastructure's intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose This Calculator for Brookfield Infrastructure Partners L.P. (BIP)?
- Accurate Data: Access to up-to-date Brookfield Infrastructure financials for dependable valuation outcomes.
- Customizable: Tailor essential inputs like growth projections, WACC, and tax rates to fit your analysis.
- Time-Saving: Pre-configured calculations streamline your workflow, saving you time.
- Professional-Grade Tool: Ideal for investors, analysts, and financial consultants in the infrastructure sector.
- User-Friendly: Designed with an intuitive interface and clear instructions for users of all experience levels.
Who Should Use This Product?
- Investors: Evaluate Brookfield Infrastructure Partners L.P. (BIP) for informed investment decisions.
- CFOs and Financial Analysts: Enhance valuation methodologies and assess financial forecasts.
- Startup Founders: Understand the valuation metrics applied to large infrastructure firms like Brookfield.
- Consultants: Provide comprehensive valuation analyses and reports for clients in the infrastructure sector.
- Students and Educators: Utilize current market data to explore and teach infrastructure valuation principles.
What the Template Contains
- Preloaded BIP Data: Historical and projected financial data, including revenue, EBITDA, and capital expenditures.
- DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
- Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
- Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
- Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.