Global Partners LP (GLP) DCF Valuation

Global Partners LP (GLP) Évaluation DCF

US | Energy | Oil & Gas Midstream | NYSE
Global Partners LP (GLP) DCF Valuation

Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets

Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur

Pré-Construits Pour Une Utilisation Rapide Et Efficace

Compatible MAC/PC, entièrement débloqué

Aucune Expertise N'Est Requise; Facile À Suivre

Global Partners LP (GLP) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Explorez l'avenir financier de Global Partners LP (GLP) avec notre calculatrice DCF conviviale! Entrez vos hypothèses de croissance, de marges et de coûts pour calculer la valeur intrinsèque de Global Partners LP (GLP) et améliorer votre stratégie d'investissement.


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 8,321.6 13,248.3 18,877.9 16,492.2 17,163.6 21,159.7 26,086.2 32,159.7 39,647.3 48,878.1
Revenue Growth, % 0 59.2 42.49 -12.64 4.07 23.28 23.28 23.28 23.28 23.28
EBITDA 285.2 244.5 565.1 356.4 251.2 503.2 620.4 764.8 942.9 1,162.4
EBITDA, % 3.43 1.85 2.99 2.16 1.46 2.38 2.38 2.38 2.38 2.38
Depreciation 100.1 102.2 104.8 110.1 1.5 135.7 167.3 206.2 254.3 313.5
Depreciation, % 1.2 0.77173 0.55513 0.66753 0.00882101 0.6413 0.6413 0.6413 0.6413 0.6413
EBIT 185.1 142.2 460.3 246.3 249.7 367.5 453.1 558.6 688.6 848.9
EBIT, % 2.22 1.07 2.44 1.49 1.45 1.74 1.74 1.74 1.74 1.74
Total Cash 9.7 10.8 4.0 19.6 8.2 16.4 20.2 24.9 30.7 37.8
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 229.7 412.3 481.2 559.9 472.6
Account Receivables, % 2.76 3.11 2.55 3.39 2.75
Inventories 384.4 509.5 566.7 397.3 594.1 733.7 904.6 1,115.2 1,374.8 1,694.9
Inventories, % 4.62 3.85 3 2.41 3.46 3.47 3.47 3.47 3.47 3.47
Accounts Payable 207.9 353.3 530.9 648.7 510.0 629.8 776.4 957.2 1,180.1 1,454.8
Accounts Payable, % 2.5 2.67 2.81 3.93 2.97 2.98 2.98 2.98 2.98 2.98
Capital Expenditure -76.3 -101.7 -106.8 -402.0 -103.3 -223.9 -276.0 -340.3 -419.5 -517.2
Capital Expenditure, % -0.91729 -0.76778 -0.56573 -2.44 -0.60184 -1.06 -1.06 -1.06 -1.06 -1.06
Tax Rate, % 6.3 6.3 6.3 6.3 6.3 6.3 6.3 6.3 6.3 6.3
EBITAT 186.3 139.2 439.9 233.8 234.0 354.3 436.8 538.5 663.9 818.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -196.2 -22.6 489.4 150.4 -116.0 102.3 160.3 197.7 243.7 300.4
WACC, % 9.28 9.19 9.09 9.07 9.01 9.13 9.13 9.13 9.13 9.13
PV UFCF
SUM PV UFCF 746.3
Long Term Growth Rate, % 0.50
Free cash flow (T + 1) 302
Terminal Value 3,499
Present Terminal Value 2,261
Enterprise Value 3,007
Net Debt 1,487
Equity Value 1,520
Diluted Shares Outstanding, MM 34
Equity Value Per Share 44.26

What You Will Get

  • Editable Forecast Inputs: Easily modify assumptions (growth %, margins, WACC) to create various scenarios.
  • Real-World Data: Global Partners LP’s (GLP) financial data pre-filled to accelerate your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value for you.
  • Customizable and Professional: A refined Excel model that adapts to your valuation requirements.
  • Built for Analysts and Investors: Perfect for testing projections, validating strategies, and saving time.

Key Features

  • Comprehensive GLP Data: Pre-filled with Global Partners LP's historical financials and future projections.
  • Fully Customizable Inputs: Modify revenue growth, profit margins, WACC, tax rates, and capital expenditures as needed.
  • Dynamic Valuation Model: Automatically updates Net Present Value (NPV) and intrinsic value based on your customized inputs.
  • Scenario Testing: Develop multiple forecasting scenarios to evaluate various valuation outcomes.
  • User-Friendly Interface: Intuitive, organized, and designed for both professionals and newcomers.

How It Works

  • Step 1: Download the prebuilt Excel template with Global Partners LP’s (GLP) data included.
  • Step 2: Explore the pre-filled sheets and familiarize yourself with the key metrics.
  • Step 3: Update forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly view recalculated results, including Global Partners LP’s (GLP) intrinsic value.
  • Step 5: Make informed investment decisions or generate reports using the outputs.

Why Choose This Calculator for Global Partners LP (GLP)?

  • User-Friendly Interface: Tailored for both novices and seasoned professionals.
  • Customizable Inputs: Adjust parameters easily to suit your specific analysis needs.
  • Real-Time Feedback: Witness immediate updates to Global Partners LP’s valuation as you modify inputs.
  • Preloaded Data: Comes equipped with Global Partners LP’s latest financial information for swift evaluations.
  • Relied Upon by Experts: A preferred tool for investors and analysts aiming for well-informed choices.

Who Should Use This Product?

  • Finance Students: Explore financial modeling techniques and practice with real-world data related to Global Partners LP (GLP).
  • Academics: Utilize advanced models in your curriculum or research focusing on energy and logistics sectors.
  • Investors: Validate your investment strategies and evaluate valuation metrics for Global Partners LP (GLP).
  • Analysts: Enhance your analysis process with a ready-to-use, customizable DCF model tailored for Global Partners LP (GLP).
  • Small Business Owners: Understand the analytical approaches used for large companies like Global Partners LP (GLP) to inform your own business decisions.

What the Template Contains

  • Comprehensive DCF Model: Editable template featuring detailed valuation calculations tailored for Global Partners LP (GLP).
  • Real-World Data: Historical and projected financials for Global Partners LP (GLP) preloaded for in-depth analysis.
  • Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to explore various scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for enhanced insights into Global Partners LP (GLP).
  • Key Ratios: Integrated analysis for profitability, efficiency, and leverage specific to Global Partners LP (GLP).
  • Dashboard with Visual Outputs: Charts and tables designed for clear, actionable results relevant to Global Partners LP (GLP).


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.

No products were found matching.