|
Valoración de DCF de Western Midstream Partners, LP (WES) |
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
Compatible con MAC / PC, completamente desbloqueado
No Se Necesita Experiencia; Fáciles De Seguir
Western Midstream Partners, LP (WES) Bundle
¡Obtenga el control de su análisis de valoración de Western Midstream Partners, LP (WES) con nuestra sofisticada calculadora DCF! Precedido con datos reales (WES), esta plantilla de Excel le permite ajustar preventos y supuestos para calcular con precisión el valor intrínseco de los socios occidentales de Midstream, LP.
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 | 2,772.6 | 2,877.2 | 3,251.7 | 3,106.5 | 3,605.2 | 3,861.0 | 4,134.9 | 4,428.3 | 4,742.4 | 5,078.9 |
| Revenue Growth, % | 0 | 3.77 | 13.02 | -4.47 | 16.06 | 7.09 | 7.09 | 7.09 | 7.09 | 7.09 |
| EBITDA | 1,779.5 | 1,713.8 | 2,171.9 | 2,001.3 | 2,658.3 | 2,538.2 | 2,718.3 | 2,911.1 | 3,117.7 | 3,338.9 |
| EBITDA, % | 64.18 | 59.56 | 66.79 | 64.42 | 73.73 | 65.74 | 65.74 | 65.74 | 65.74 | 65.74 |
| Depreciation | 491.1 | 551.6 | 582.4 | 600.7 | 650.4 | 711.7 | 762.2 | 816.3 | 874.2 | 936.3 |
| Depreciation, % | 17.71 | 19.17 | 17.91 | 19.34 | 18.04 | 18.43 | 18.43 | 18.43 | 18.43 | 18.43 |
| EBIT | 1,288.4 | 1,162.1 | 1,589.6 | 1,400.6 | 2,007.9 | 1,826.5 | 1,956.0 | 2,094.8 | 2,243.4 | 2,402.6 |
| EBIT, % | 46.47 | 40.39 | 48.88 | 45.09 | 55.69 | 47.31 | 47.31 | 47.31 | 47.31 | 47.31 |
| Total Cash | 444.9 | 202.0 | 286.7 | 272.8 | 1,090.5 | 547.6 | 586.4 | 628.0 | 672.6 | 720.3 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 471.2 | 467.1 | 590.3 | 681.3 | 721.4 | 720.7 | 771.8 | 826.6 | 885.2 | 948.0 |
| Account Receivables, % | 16.99 | 16.24 | 18.15 | 21.93 | 20.01 | 18.67 | 18.67 | 18.67 | 18.67 | 18.67 |
| Inventories | .9 | 3.4 | 3.8 | 2.6 | 2.5 | 3.2 | 3.5 | 3.7 | 4.0 | 4.2 |
| Inventories, % | 0.03181139 | 0.11713 | 0.11677 | 0.08231192 | 0.06973216 | 0.0835508 | 0.0835508 | 0.0835508 | 0.0835508 | 0.0835508 |
| Accounts Payable | 210.7 | 326.1 | 360.6 | 362.5 | 312.9 | 388.9 | 416.5 | 446.1 | 477.7 | 511.6 |
| Accounts Payable, % | 7.6 | 11.33 | 11.09 | 11.67 | 8.68 | 10.07 | 10.07 | 10.07 | 10.07 | 10.07 |
| Capital Expenditure | -423.1 | -313.7 | -487.2 | -735.2 | -833.9 | -679.1 | -727.3 | -778.8 | -834.1 | -893.3 |
| Capital Expenditure, % | -15.26 | -10.9 | -14.98 | -23.67 | -23.13 | -17.59 | -17.59 | -17.59 | -17.59 | -17.59 |
| Tax Rate, % | 3.42 | 3.42 | 3.42 | 3.42 | 3.42 | 3.42 | 3.42 | 3.42 | 3.42 | 3.42 |
| EBITAT | 1,298.7 | 1,139.9 | 1,540.8 | 1,328.9 | 1,939.1 | 1,777.0 | 1,903.1 | 2,038.1 | 2,182.7 | 2,337.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 1,105.3 | 1,494.8 | 1,546.8 | 1,106.6 | 1,666.1 | 1,885.8 | 1,914.3 | 2,050.2 | 2,195.6 | 2,351.4 |
| WACC, % | 11.28 | 11.25 | 11.23 | 11.19 | 11.22 | 11.24 | 11.24 | 11.24 | 11.24 | 11.24 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 7,546.8 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 2,398 | |||||||||
| Terminal Value | 25,969 | |||||||||
| Present Terminal Value | 15,249 | |||||||||
| Enterprise Value | 22,796 | |||||||||
| Net Debt | 7,050 | |||||||||
| Equity Value | 15,746 | |||||||||
| Diluted Shares Outstanding, MM | 382 | |||||||||
| Equity Value Per Share | 41.17 |
What You Will Get
- Real Western Midstream Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Western Midstream Partners, LP (WES).
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates specific to Western Midstream Partners, LP (WES).
- Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Western Midstream Partners, LP (WES)’s fair value.
- Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections for Western Midstream Partners, LP (WES).
- Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility for Western Midstream Partners, LP (WES).
Key Features
- Comprehensive DCF Calculator: Provides detailed unlevered and levered DCF valuation models tailored for Western Midstream Partners, LP (WES).
- WACC Calculator: Features a pre-built Weighted Average Cost of Capital sheet with customizable inputs specific to WES.
- Adjustable Forecast Assumptions: Easily modify growth rates, capital expenditures, and discount rates relevant to WES.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios for Western Midstream Partners, LP (WES).
- Interactive Dashboard and Charts: Visual outputs that summarize key valuation metrics for straightforward analysis of WES.
How It Works
- 1. Access the Template: Download and open the Excel file containing Western Midstream Partners, LP's (WES) financial data.
- 2. Modify Assumptions: Adjust essential inputs such as growth rates, WACC, and capital expenditures.
- 3. Analyze Results Immediately: The DCF model automatically computes intrinsic value and NPV.
- 4. Explore Scenarios: Evaluate various forecasts to understand different valuation scenarios.
- 5. Present with Assurance: Deliver expert valuation insights to reinforce your decision-making process.
Why Choose This Calculator for Western Midstream Partners, LP (WES)?
- Comprehensive Tool: Integrates DCF, WACC, and financial ratio analyses tailored for the energy sector.
- Customizable Inputs: Modify yellow-highlighted cells to explore different financial scenarios.
- Detailed Insights: Automatically computes Western Midstream’s intrinsic value and Net Present Value.
- Preloaded Data: Access to historical and projected data for precise analysis.
- Professional Quality: Perfect for financial analysts, investors, and energy sector consultants.
Who Should Use This Product?
- Energy Sector Students: Understand valuation methods and apply them with real-time data related to Western Midstream Partners, LP (WES).
- Researchers: Utilize industry-specific models in your academic studies or research projects.
- Investors: Evaluate your investment strategies and analyze valuation scenarios for Western Midstream Partners, LP (WES).
- Financial Analysts: Enhance your analysis process with a ready-to-use, adaptable DCF model tailored for the energy sector.
- Small Business Owners: Learn from the valuation practices of major players like Western Midstream Partners, LP (WES) in the industry.
What the Template Contains
- Preloaded WES Data: Historical and projected financial data, including revenue, EBIT, 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.
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.