|
Suburban Propane Partners, L.P. (SPH) Valation DCF |
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
Suburban Propane Partners, L.P. (SPH) Bundle
Conçu pour la précision, notre calculatrice DCF [SPH] vous permet d'évaluer les partenaires de suburban propane, l'évaluation L.P. à l'aide de données financières réelles, offrant une flexibilité complète pour modifier tous les paramètres essentiels pour des projections améliorées.
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 | 1,107.9 | 1,288.8 | 1,501.5 | 1,429.2 | 1,327.2 | 1,396.4 | 1,469.3 | 1,546.0 | 1,626.7 | 1,711.6 |
| Revenue Growth, % | 0 | 16.32 | 16.51 | -4.81 | -7.14 | 5.22 | 5.22 | 5.22 | 5.22 | 5.22 |
| EBITDA | 252.1 | 296.6 | 259.6 | 260.4 | 216.5 | 272.6 | 286.8 | 301.8 | 317.5 | 334.1 |
| EBITDA, % | 22.76 | 23.01 | 17.29 | 18.22 | 16.31 | 19.52 | 19.52 | 19.52 | 19.52 | 19.52 |
| Depreciation | 116.8 | 104.6 | 58.8 | 62.6 | 67.0 | 89.4 | 94.0 | 98.9 | 104.1 | 109.5 |
| Depreciation, % | 10.54 | 8.11 | 3.92 | 4.38 | 5.05 | 6.4 | 6.4 | 6.4 | 6.4 | 6.4 |
| EBIT | 135.3 | 192.0 | 200.8 | 197.8 | 149.5 | 183.2 | 192.8 | 202.8 | 213.4 | 224.5 |
| EBIT, % | 12.22 | 14.9 | 13.37 | 13.84 | 11.26 | 13.12 | 13.12 | 13.12 | 13.12 | 13.12 |
| Total Cash | 3.1 | 5.8 | 4.1 | 3.5 | 3.2 | 4.2 | 4.4 | 4.6 | 4.9 | 5.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 55.4 | 71.4 | 78.5 | 67.7 | 66.4 | 71.3 | 75.0 | 78.9 | 83.0 | 87.3 |
| Account Receivables, % | 5 | 5.54 | 5.23 | 4.74 | 5.01 | 5.1 | 5.1 | 5.1 | 5.1 | 5.1 |
| Inventories | 46.9 | 61.8 | 66.9 | 61.8 | 55.4 | 61.4 | 64.6 | 68.0 | 71.5 | 75.3 |
| Inventories, % | 4.23 | 4.8 | 4.46 | 4.33 | 4.18 | 4.4 | 4.4 | 4.4 | 4.4 | 4.4 |
| Accounts Payable | 32.0 | 39.2 | 35.2 | 40.0 | 41.1 | 39.6 | 41.6 | 43.8 | 46.1 | 48.5 |
| Accounts Payable, % | 2.89 | 3.04 | 2.34 | 2.8 | 3.09 | 2.83 | 2.83 | 2.83 | 2.83 | 2.83 |
| Capital Expenditure | -32.5 | -29.9 | -44.4 | -44.9 | -59.4 | -44.2 | -46.5 | -48.9 | -51.5 | -54.2 |
| Capital Expenditure, % | -2.93 | -2.32 | -2.95 | -3.15 | -4.48 | -3.17 | -3.17 | -3.17 | -3.17 | -3.17 |
| Tax Rate, % | 0.97987 | 0.97987 | 0.97987 | 0.97987 | 0.97987 | 0.97987 | 0.97987 | 0.97987 | 0.97987 | 0.97987 |
| EBITAT | 135.7 | 190.3 | 200.2 | 196.8 | 148.0 | 182.2 | 191.7 | 201.7 | 212.2 | 223.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 149.6 | 241.3 | 198.4 | 235.2 | 164.2 | 215.1 | 234.4 | 246.6 | 259.5 | 273.0 |
| WACC, % | 9.83 | 9.78 | 9.81 | 9.8 | 9.78 | 9.8 | 9.8 | 9.8 | 9.8 | 9.8 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 926.2 | |||||||||
| Long Term Growth Rate, % | 0.50 | |||||||||
| Free cash flow (T + 1) | 274 | |||||||||
| Terminal Value | 2,951 | |||||||||
| Present Terminal Value | 1,849 | |||||||||
| Enterprise Value | 2,775 | |||||||||
| Net Debt | 136 | |||||||||
| Equity Value | 2,639 | |||||||||
| Diluted Shares Outstanding, MM | 65 | |||||||||
| Equity Value Per Share | 40.70 |
What You Will Receive
- Customizable Excel Template: A fully adaptable Excel-based DCF Calculator featuring pre-filled real SPH financials.
- Actual Market Data: Historical figures and forward-looking projections (highlighted in the yellow cells).
- Forecasting Flexibility: Adjust forecast parameters such as revenue growth, EBITDA %, and WACC.
- Instant Calculations: Quickly observe how your inputs affect Suburban Propane's valuation.
- Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
- Intuitive Layout: Organized for clarity and simplicity, complete with step-by-step guidance.
Key Features
- Customizable Financial Inputs: Adjust essential factors such as distribution growth, operating margin, and capital investments.
- Instant DCF Valuation: Quickly computes intrinsic value, NPV, and additional financial metrics.
- High-Precision Estimates: Leverages Suburban Propane’s actual financial data for accurate valuation results.
- Effortless Scenario Analysis: Easily evaluate various assumptions and analyze different outcomes.
- Efficiency Booster: Remove the hassle of creating intricate valuation models from the ground up.
How It Works
- Step 1: Download the prebuilt Excel template featuring Suburban Propane Partners, L.P. (SPH) data.
- Step 2: Navigate through the pre-filled sheets to familiarize yourself with the essential metrics.
- Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly see the recalculated results, including Suburban Propane Partners, L.P. (SPH)'s intrinsic value.
- Step 5: Make well-informed investment decisions or create reports based on the outputs.
Why Choose This Calculator for Suburban Propane Partners, L.P. (SPH)?
- User-Friendly Interface: Tailored for both novices and seasoned professionals.
- Customizable Inputs: Adjust parameters easily to suit your financial analysis.
- Real-Time Valuation: Observe immediate updates to Suburban Propane's valuation as you change inputs.
- Preloaded Data: Comes with Suburban Propane’s actual financial figures for swift evaluations.
- Relied Upon by Experts: Favored by investors and analysts for making well-informed decisions.
Who Should Use This Product?
- Investors: Accurately assess Suburban Propane's fair value before making investment decisions.
- CFOs: Utilize a professional-grade DCF model for financial reporting and analysis specific to Suburban Propane Partners, L.P. (SPH).
- Consultants: Efficiently customize the template for valuation reports tailored to clients in the energy sector.
- Entrepreneurs: Acquire insights into financial modeling practices used by leading companies in the propane industry.
- Educators: Employ it as a teaching resource to illustrate valuation methodologies in the context of energy partnerships.
What the Template Contains
- Comprehensive DCF Model: Editable template with detailed valuation calculations tailored for Suburban Propane Partners, L.P. (SPH).
- Real-World Data: Suburban Propane's historical and projected financials preloaded for thorough analysis.
- Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
- Key Ratios: Integrated analysis for profitability, efficiency, and leverage specific to Suburban Propane Partners, L.P. (SPH).
- Dashboard with Visual Outputs: Charts and tables providing clear, actionable results for informed decision-making.
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.