|
Minerales de piedra negra, valoración de DCF de L.P. (BSM)
US | Energy | Oil & Gas Exploration & Production | 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
Black Stone Minerals, L.P. (BSM) Bundle
¿Busca evaluar el valor intrínseco de los minerales de piedra negra, L.P.? Nuestra calculadora DCF (BSM) integra datos del mundo real con extensas características de personalización, lo que le permite refinar sus pronósticos y mejorar su toma de decisiones de inversión.
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 | 487.8 | 342.8 | 359.3 | 663.6 | 501.1 | 545.3 | 593.5 | 645.8 | 702.8 | 764.9 |
Revenue Growth, % | 0 | -29.74 | 4.82 | 84.71 | -24.49 | 8.83 | 8.83 | 8.83 | 8.83 | 8.83 |
EBITDA | 346.0 | 215.4 | 246.9 | 531.4 | 472.0 | 410.9 | 447.2 | 486.6 | 529.6 | 576.3 |
EBITDA, % | 70.92 | 62.84 | 68.72 | 80.08 | 94.2 | 75.35 | 75.35 | 75.35 | 75.35 | 75.35 |
Depreciation | 110.7 | 83.1 | 62.1 | 48.7 | 46.7 | 88.2 | 96.0 | 104.5 | 113.7 | 123.7 |
Depreciation, % | 22.69 | 24.26 | 17.28 | 7.33 | 9.32 | 16.18 | 16.18 | 16.18 | 16.18 | 16.18 |
EBIT | 235.3 | 132.2 | 184.8 | 482.8 | 425.3 | 322.7 | 351.2 | 382.2 | 415.9 | 452.6 |
EBIT, % | 48.23 | 38.58 | 51.43 | 72.75 | 84.87 | 59.17 | 59.17 | 59.17 | 59.17 | 59.17 |
Total Cash | 8.1 | 1.8 | 8.9 | 4.3 | 70.3 | 21.1 | 22.9 | 25.0 | 27.2 | 29.6 |
Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Account Receivables | 78.2 | 61.9 | 97.1 | 135.7 | 82.3 | 106.9 | 116.3 | 126.6 | 137.8 | 149.9 |
Account Receivables, % | 16.03 | 18.06 | 27.04 | 20.45 | 16.41 | 19.6 | 19.6 | 19.6 | 19.6 | 19.6 |
Inventories | .0 | .0 | .0 | 31.5 | .0 | 5.2 | 5.6 | 6.1 | 6.7 | 7.3 |
Inventories, % | 0.000000205 | 0.000000292 | 0 | 4.74 | 0 | 0.94852 | 0.94852 | 0.94852 | 0.94852 | 0.94852 |
Accounts Payable | 5.3 | 3.4 | 5.9 | 6.8 | 6.3 | 6.6 | 7.1 | 7.8 | 8.4 | 9.2 |
Accounts Payable, % | 1.09 | 0.99402 | 1.65 | 1.02 | 1.25 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 |
Capital Expenditure | -111.3 | -4.8 | -14.6 | -12.6 | -19.8 | -37.2 | -40.5 | -44.1 | -48.0 | -52.2 |
Capital Expenditure, % | -22.82 | -1.41 | -4.07 | -1.89 | -3.95 | -6.83 | -6.83 | -6.83 | -6.83 | -6.83 |
Tax Rate, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EBITAT | 331.5 | 209.9 | 184.8 | 482.8 | 425.3 | 322.7 | 351.2 | 382.2 | 415.9 | 452.6 |
Depreciation | ||||||||||
Changes in Account Receivables | ||||||||||
Changes in Inventories | ||||||||||
Changes in Accounts Payable | ||||||||||
Capital Expenditure | ||||||||||
UFCF | 258.0 | 302.6 | 199.5 | 449.7 | 536.6 | 344.2 | 397.3 | 432.4 | 470.6 | 512.1 |
WACC, % | 8.91 | 8.91 | 8.91 | 8.91 | 8.91 | 8.91 | 8.91 | 8.91 | 8.91 | 8.91 |
PV UFCF | ||||||||||
SUM PV UFCF | 1,654.3 | |||||||||
Long Term Growth Rate, % | 2.00 | |||||||||
Free cash flow (T + 1) | 522 | |||||||||
Terminal Value | 7,558 | |||||||||
Present Terminal Value | 4,932 | |||||||||
Enterprise Value | 6,586 | |||||||||
Net Debt | -70 | |||||||||
Equity Value | 6,657 | |||||||||
Diluted Shares Outstanding, MM | 225 | |||||||||
Equity Value Per Share | 29.57 |
What You Will Get
- Editable Forecast Inputs: Easily modify assumptions (growth %, margins, WACC) to explore various scenarios.
- Real-World Data: Black Stone Minerals, L.P. (BSM) financial data pre-filled to kickstart your analysis.
- Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
- Customizable and Professional: A sleek Excel model tailored to meet your valuation requirements.
- Built for Analysts and Investors: Perfect for evaluating projections, validating strategies, and enhancing efficiency.
Key Features
- 🔍 Real-Life BSM Financials: Pre-filled historical and projected data for Black Stone Minerals, L.P. (BSM).
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Black Stone's intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Black Stone's valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Download: Obtain the pre-formatted Excel file containing Black Stone Minerals, L.P.'s (BSM) financial data.
- Customize: Tailor your forecasts, such as revenue growth, EBITDA %, and WACC to fit your analysis.
- Update Automatically: Watch as the intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Develop various projections and instantly compare the results.
- Make Decisions: Utilize the valuation outcomes to inform your investment choices.
Why Choose This Calculator for Black Stone Minerals, L.P. (BSM)?
- User-Friendly Interface: Tailored for both novice users and seasoned professionals.
- Customizable Inputs: Easily adjust parameters to suit your specific analysis needs.
- Real-Time Feedback: Observe immediate changes to Black Stone Minerals’ valuation as you tweak inputs.
- Pre-Configured Data: Comes with Black Stone Minerals’ actual financial metrics for swift evaluations.
- Relied Upon by Experts: Utilized by investors and analysts for making well-informed decisions.
Who Should Use This Product?
- Energy Sector Students: Explore mineral rights and their valuation using real-world data.
- Researchers: Integrate industry-specific models into academic studies or projects.
- Investors: Evaluate your own strategies and assess the performance of Black Stone Minerals, L.P. (BSM).
- Financial Analysts: Enhance your analysis with a ready-to-use, customizable DCF model tailored for mineral investments.
- Landowners: Understand how companies like Black Stone Minerals, L.P. (BSM) assess mineral rights and potential revenue.
What the Template Contains
- Pre-Filled DCF Model: Black Stone Minerals, L.P. (BSM) financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
- Financial Ratios: Evaluate Black Stone Minerals, L.P. (BSM) 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.