|
NextEra Energy Partners, LP (NEP) DCF Valuation
US | Utilities | Renewable Utilities | NYSE
|
- ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
- ✓ Professional Design: Trusted, Industry-Standard Templates
- ✓ Pre-Built For Quick And Efficient Use
- ✓ No Expertise Is Needed; Easy To Follow
NextEra Energy Partners, LP (NEP) Bundle
Designed for accuracy, our NextEra Energy Partners, LP (NEP) DCF Calculator allows you to evaluate the valuation of NextEra Energy Partners, LP with real-world financial data and complete flexibility to modify all essential parameters for enhanced projections.
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 | 855.0 | 917.0 | 982.0 | 1,211.0 | 1,078.0 | 1,149.9 | 1,226.6 | 1,308.4 | 1,395.6 | 1,488.7 |
| Revenue Growth, % | 0 | 7.25 | 7.09 | 23.32 | -10.98 | 6.67 | 6.67 | 6.67 | 6.67 | 6.67 |
| EBITDA | 235.0 | 342.0 | 998.0 | 545.0 | 650.0 | 621.1 | 662.6 | 706.7 | 753.9 | 804.2 |
| EBITDA, % | 27.49 | 37.3 | 101.63 | 45 | 60.3 | 54.02 | 54.02 | 54.02 | 54.02 | 54.02 |
| Depreciation | 331.0 | 374.0 | 405.0 | 573.0 | 635.0 | 522.0 | 556.8 | 593.9 | 633.5 | 675.8 |
| Depreciation, % | 38.71 | 40.79 | 41.24 | 47.32 | 58.91 | 45.39 | 45.39 | 45.39 | 45.39 | 45.39 |
| EBIT | -96.0 | -32.0 | 593.0 | -28.0 | 15.0 | 102.9 | 109.8 | 117.1 | 124.9 | 133.2 |
| EBIT, % | -11.23 | -3.49 | 60.39 | -2.31 | 1.39 | 8.95 | 8.95 | 8.95 | 8.95 | 8.95 |
| Total Cash | 128.0 | 108.0 | 147.0 | 235.0 | 274.0 | 199.0 | 212.3 | 226.5 | 241.6 | 257.7 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 269.0 | 266.0 | 1,197.0 | 117.0 | 1,753.0 | 621.2 | 662.7 | 706.9 | 754.0 | 804.3 |
| Account Receivables, % | 31.46 | 29.01 | 121.89 | 9.66 | 162.62 | 54.03 | 54.03 | 54.03 | 54.03 | 54.03 |
| Inventories | 20.0 | 24.0 | 41.0 | 51.0 | 82.0 | 48.2 | 51.4 | 54.8 | 58.5 | 62.4 |
| Inventories, % | 2.34 | 2.62 | 4.18 | 4.21 | 7.61 | 4.19 | 4.19 | 4.19 | 4.19 | 4.19 |
| Accounts Payable | 122.0 | 143.0 | 982.0 | 867.0 | 67.0 | 477.6 | 509.5 | 543.4 | 579.7 | 618.3 |
| Accounts Payable, % | 14.27 | 15.59 | 100 | 71.59 | 6.22 | 41.53 | 41.53 | 41.53 | 41.53 | 41.53 |
| Capital Expenditure | -93.0 | -334.0 | -113.0 | -190.0 | -1,269.0 | -401.3 | -428.1 | -456.6 | -487.1 | -519.6 |
| Capital Expenditure, % | -10.88 | -36.42 | -11.51 | -15.69 | -117.72 | -34.9 | -34.9 | -34.9 | -34.9 | -34.9 |
| Tax Rate, % | 177.82 | 177.82 | 177.82 | 177.82 | 177.82 | 177.82 | 177.82 | 177.82 | 177.82 | 177.82 |
| EBITAT | -90.2 | -29.6 | 532.7 | -24.3 | -11.7 | 74.7 | 79.7 | 85.0 | 90.7 | 96.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -19.2 | 30.4 | 715.7 | 1,313.7 | -3,112.7 | 1,771.6 | 195.6 | 208.7 | 222.6 | 237.5 |
| WACC, % | 6.61 | 6.55 | 6.41 | 6.25 | 1.92 | 5.55 | 5.55 | 5.55 | 5.55 | 5.55 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 2,392.2 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 242 | |||||||||
| Terminal Value | 6,828 | |||||||||
| Present Terminal Value | 5,212 | |||||||||
| Enterprise Value | 7,605 | |||||||||
| Net Debt | 6,015 | |||||||||
| Equity Value | 1,590 | |||||||||
| Diluted Shares Outstanding, MM | 92 | |||||||||
| Equity Value Per Share | 17.35 |
What You Will Get
- Editable Forecast Inputs: Easily modify assumptions (growth %, margins, WACC) to explore various scenarios.
- Real-World Data: NextEra Energy Partners, LP’s (NEP) financial data pre-filled to kickstart your analysis.
- Automatic DCF Outputs: The template calculates Net Present Value (NPV) and intrinsic value for you automatically.
- Customizable and Professional: A refined Excel model that adjusts to your valuation requirements.
- Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and optimizing your time.
Key Features
- 🔍 Real-Life NEP Financials: Pre-filled historical and projected data for NextEra Energy Partners, LP (NEP).
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate NextEra Energy's intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize NextEra Energy's valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered NextEra Energy Partners, LP (NEP) data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for NextEra Energy Partners, LP (NEP)’s intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose This Calculator for NextEra Energy Partners, LP (NEP)?
- Accuracy: Utilizes real NextEra Energy financials to ensure precise data.
- Flexibility: Built for users to easily test and adjust inputs as needed.
- Time-Saving: Eliminate the complexities of constructing a DCF model from the ground up.
- Professional-Grade: Crafted with the precision and usability expected at the CFO level.
- User-Friendly: Intuitive design makes it accessible for users without advanced financial modeling skills.
Who Should Use This Product?
- Energy Students: Understand renewable energy valuation techniques and apply them with real-world data.
- Researchers: Integrate advanced models into academic studies or projects related to sustainable energy.
- Investors: Validate your investment strategies and evaluate the performance of NextEra Energy Partners, LP (NEP).
- Financial Analysts: Enhance your analysis with a customizable DCF model tailored for energy sector valuations.
- Entrepreneurs: Learn how large energy firms like NextEra are assessed and the factors influencing their valuations.
What the Template Contains
- Comprehensive DCF Model: Editable template with detailed valuation calculations for NextEra Energy Partners, LP (NEP).
- Real-World Data: NextEra Energy Partners' historical and projected financials preloaded for analysis.
- Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to test various scenarios.
- Financial Statements: Full annual and quarterly breakdowns for deeper insights into performance.
- Key Ratios: Built-in analysis for profitability, efficiency, and leverage metrics.
- Dashboard with Visual Outputs: Charts and tables designed for clear, actionable results.
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.