|
Viper Energy Partners LP (VNOM) Évaluation DCF
US | Energy | Oil & Gas Midstream | NASDAQ
|
- ✓ 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
- ✓ Aucune Expertise N'Est Requise; Facile À Suivre
Viper Energy Partners LP (VNOM) Bundle
Simplify Viper Energy Partners LP (VNOM) Valation avec cette calculatrice DCF personnalisable! Doté de Real Viper Energy Partners LP (VNOM) Financials and Adjustable Forecast Intarts, vous pouvez tester les scénarios et découvrir la juste valeur de Viper Energy Partners LP (VNOM) en minutes.
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 | 249.6 | 504.3 | 865.8 | 826.8 | 859.7 | 1,227.6 | 1,752.9 | 2,503.0 | 3,574.1 | 5,103.5 |
| Revenue Growth, % | 0 | 102.07 | 71.68 | -4.5 | 3.99 | 42.79 | 42.79 | 42.79 | 42.79 | 42.79 |
| EBITDA | 82.6 | 395.2 | 783.4 | 742.3 | 792.2 | 942.5 | 1,345.7 | 1,921.6 | 2,743.8 | 3,918.0 |
| EBITDA, % | 33.08 | 78.36 | 90.49 | 89.78 | 92.14 | 76.77 | 76.77 | 76.77 | 76.77 | 76.77 |
| Depreciation | 100.5 | 103.0 | 121.1 | 146.1 | -565.8 | 65.2 | 93.1 | 132.9 | 189.7 | 270.9 |
| Depreciation, % | 40.27 | 20.42 | 13.98 | 17.67 | -65.81 | 5.31 | 5.31 | 5.31 | 5.31 | 5.31 |
| EBIT | -17.9 | 292.2 | 662.3 | 596.2 | 1,358.0 | 735.0 | 1,049.5 | 1,498.6 | 2,139.9 | 3,055.5 |
| EBIT, % | -7.19 | 57.93 | 76.5 | 72.11 | 157.95 | 59.87 | 59.87 | 59.87 | 59.87 | 59.87 |
| Total Cash | 19.1 | 39.4 | 18.2 | 25.9 | 26.9 | 58.5 | 83.6 | 119.3 | 170.4 | 243.3 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 34.2 | 70.7 | 87.9 | 112.8 | 149.2 | 169.1 | 241.5 | 344.9 | 492.4 | 703.1 |
| Account Receivables, % | 13.71 | 14.02 | 10.15 | 13.65 | 17.36 | 13.78 | 13.78 | 13.78 | 13.78 | 13.78 |
| Inventories | .0 | .0 | 9.3 | .0 | .0 | 2.6 | 3.8 | 5.4 | 7.7 | 11.0 |
| Inventories, % | 0 | 0.000000198 | 1.08 | 0 | 0 | 0.21549 | 0.21549 | 0.21549 | 0.21549 | 0.21549 |
| Accounts Payable | .0 | .1 | 1.1 | .0 | .1 | .4 | .6 | .9 | 1.2 | 1.8 |
| Accounts Payable, % | 0.01722991 | 0.01368241 | 0.1304 | 0.00229805 | 0.00988663 | 0.03470032 | 0.03470032 | 0.03470032 | 0.03470032 | 0.03470032 |
| Capital Expenditure | -65.7 | -281.2 | -62.9 | -908.4 | .0 | -464.9 | -663.8 | -947.9 | -1,353.5 | -1,932.6 |
| Capital Expenditure, % | -26.32 | -55.76 | -7.27 | -109.87 | 0 | -37.87 | -37.87 | -37.87 | -37.87 | -37.87 |
| Tax Rate, % | 28.71 | 28.71 | 28.71 | 28.71 | 28.71 | 28.71 | 28.71 | 28.71 | 28.71 | 28.71 |
| EBITAT | -68.1 | 290.4 | 697.1 | 218.0 | 968.1 | 598.7 | 854.8 | 1,220.6 | 1,743.0 | 2,488.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -67.5 | 75.8 | 729.8 | -561.0 | 366.0 | 176.8 | 210.8 | 301.0 | 429.7 | 613.6 |
| WACC, % | 10.89 | 10.88 | 10.89 | 10.03 | 10.5 | 10.64 | 10.64 | 10.64 | 10.64 | 10.64 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1,211.1 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | 632 | |||||||||
| Terminal Value | 8,272 | |||||||||
| Present Terminal Value | 4,990 | |||||||||
| Enterprise Value | 6,201 | |||||||||
| Net Debt | 1,056 | |||||||||
| Equity Value | 5,145 | |||||||||
| Diluted Shares Outstanding, MM | 94 | |||||||||
| Equity Value Per Share | 54.77 |
What You Will Get
- Comprehensive VNOM Financials: Access to historical and projected data for precise valuation.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
- Dynamic Calculations: Intrinsic value and NPV are calculated in real-time.
- Scenario Analysis: Explore various scenarios to assess Viper Energy Partners' future performance.
- User-Friendly Interface: Designed for industry professionals while remaining approachable for newcomers.
Key Features
- Customizable Financial Inputs: Adjust key metrics such as production growth, operating margins, and capital investment.
- Instant DCF Valuation: Quickly computes intrinsic value, NPV, and other financial metrics.
- High-Precision Results: Leverages Viper Energy's actual financial data for accurate valuation projections.
- Effortless Scenario Testing: Easily explore various assumptions and evaluate different outcomes.
- Efficiency Booster: Streamlines the valuation process, removing the need for complex model construction.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered Viper Energy Partners LP (VNOM) data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for Viper Energy Partners LP (VNOM)’s intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose This Calculator?
- Accurate Data: Real Viper Energy Partners LP (VNOM) financials provide dependable valuation outcomes.
- Customizable: Modify essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
- Time-Saving: Built-in calculations save you from starting from the ground up.
- Professional-Grade Tool: Tailored for investors, analysts, and consultants in the energy sector.
- User-Friendly: Intuitive design and step-by-step guidance ensure ease of use for everyone.
Who Should Use This Product?
- Professional Investors: Develop comprehensive and accurate valuation models for portfolio assessments of Viper Energy Partners LP (VNOM).
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
- Consultants and Advisors: Deliver precise valuation insights for clients interested in Viper Energy Partners LP (VNOM).
- Students and Educators: Utilize real-world data to enhance financial modeling skills and education.
- Energy Sector Enthusiasts: Gain insights into how energy companies like Viper Energy Partners LP (VNOM) are valued in the market.
What the Template Contains
- Preloaded VNOM 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.