|
Kimbell Royalty Partners, LP (KRP) DCF Avaliação |
Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
Design Profissional: Modelos Confiáveis E Padrão Da Indústria
Pré-Construídos Para Uso Rápido E Eficiente
Compatível com MAC/PC, totalmente desbloqueado
Não É Necessária Experiência; Fácil De Seguir
Kimbell Royalty Partners, LP (KRP) Bundle
Streamline Kimbell Royalty Partners, LP (KRP) Avaliação com esta calculadora DCF personalizável! Com os dados financeiros da Real Kimbell Royalty Partners, LP (KRP) e parâmetros de previsão ajustáveis, você pode explorar vários cenários e determinar o valor justo da Kimbell Royalty Partners, LP (KRP) em apenas alguns minutos.
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 | 92.9 | 178.4 | 285.0 | 273.2 | 310.7 | 435.9 | 611.7 | 858.4 | 1,204.5 | 1,690.2 |
| Revenue Growth, % | 0 | 91.97 | 59.77 | -4.16 | 13.72 | 40.32 | 40.32 | 40.32 | 40.32 | 40.32 |
| EBITDA | -202.3 | 88.8 | 197.8 | 209.5 | 37.0 | 93.9 | 131.8 | 185.0 | 259.6 | 364.3 |
| EBITDA, % | -217.66 | 49.77 | 69.38 | 76.7 | 11.91 | 21.55 | 21.55 | 21.55 | 21.55 | 21.55 |
| Depreciation | 48.3 | 37.1 | 50.4 | 96.8 | 135.5 | 147.7 | 207.3 | 290.9 | 408.2 | 572.9 |
| Depreciation, % | 51.94 | 20.79 | 17.68 | 35.44 | 43.61 | 33.89 | 33.89 | 33.89 | 33.89 | 33.89 |
| EBIT | -250.5 | 51.7 | 147.4 | 112.7 | -98.5 | -8.5 | -11.9 | -16.8 | -23.5 | -33.0 |
| EBIT, % | -269.6 | 28.98 | 51.7 | 41.26 | -31.7 | -1.95 | -1.95 | -1.95 | -1.95 | -1.95 |
| Total Cash | 9.8 | 7.1 | 24.6 | 31.0 | 34,168.4 | 117.3 | 164.5 | 230.9 | 324.0 | 454.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 18.5 | 38.2 | 50.6 | 60.7 | 48.7 | 84.6 | 118.7 | 166.5 | 233.6 | 327.9 |
| Account Receivables, % | 19.94 | 21.41 | 17.74 | 22.23 | 15.68 | 19.4 | 19.4 | 19.4 | 19.4 | 19.4 |
| Inventories | -18,526.7 | -38,364.9 | -50,556.6 | .0 | .0 | -261.6 | -367.0 | -515.0 | -722.7 | -1,014.1 |
| Inventories, % | -19935.56 | -21504.13 | -17736.8 | 0 | 0 | -60 | -60 | -60 | -60 | -60 |
| Accounts Payable | .9 | .8 | 1.2 | 6.6 | 6.5 | 5.5 | 7.8 | 10.9 | 15.3 | 21.4 |
| Accounts Payable, % | 0.95632 | 0.45459 | 0.42462 | 2.41 | 2.09 | 1.27 | 1.27 | 1.27 | 1.27 | 1.27 |
| Capital Expenditure | -88.6 | -56.1 | -141.5 | -490.8 | -.2 | -241.0 | -338.2 | -474.6 | -666.0 | -934.6 |
| Capital Expenditure, % | -95.33 | -31.43 | -49.63 | -179.66 | -0.06756453 | -55.29 | -55.29 | -55.29 | -55.29 | -55.29 |
| Tax Rate, % | -18.98 | -18.98 | -18.98 | -18.98 | -18.98 | -18.98 | -18.98 | -18.98 | -18.98 | -18.98 |
| EBITAT | -249.7 | 41.2 | 123.5 | 86.3 | -117.2 | -7.5 | -10.5 | -14.7 | -20.7 | -29.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 18,219.1 | 19,840.6 | 12,212.2 | -50,869.1 | 30.0 | 123.9 | -67.8 | -95.2 | -133.5 | -187.4 |
| WACC, % | 4.15 | 3.33 | 3.5 | 3.2 | 4.17 | 3.67 | 3.67 | 3.67 | 3.67 | 3.67 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -301.0 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | -195 | |||||||||
| Terminal Value | 59,093 | |||||||||
| Present Terminal Value | 49,348 | |||||||||
| Enterprise Value | 49,047 | |||||||||
| Net Debt | 208,553 | |||||||||
| Equity Value | -159,507 | |||||||||
| Diluted Shares Outstanding, MM | 116 | |||||||||
| Equity Value Per Share | -1,374.48 |
What You Will Get
- Real KRP Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Kimbell Royalty Partners, LP (KRP).
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates specific to KRP.
- Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Kimbell Royalty Partners, LP’s fair value.
- Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections for KRP.
- Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility for Kimbell Royalty Partners, LP (KRP).
Key Features
- Comprehensive KRP Data: Pre-filled with Kimbell Royalty Partners' historical performance metrics and future revenue forecasts.
- Customizable Financial Inputs: Modify royalty income, operating expenses, tax rates, and capital allocation as needed.
- Interactive Valuation Tool: Real-time adjustments to Net Asset Value (NAV) and intrinsic value based on user-defined parameters.
- Flexible Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation possibilities.
- Intuitive User Interface: Designed to be accessible for both industry veterans and newcomers.
How It Works
- 1. Access the Template: Download and open the Excel file containing Kimbell Royalty Partners, LP's (KRP) preloaded data.
- 2. Modify Assumptions: Adjust key inputs such as growth rates, WACC, and capital expenditures as needed.
- 3. View Results Instantly: The DCF model automatically calculates intrinsic value and NPV based on your inputs.
- 4. Evaluate Scenarios: Analyze various forecasts to understand different valuation outcomes.
- 5. Present with Assurance: Deliver professional valuation insights to back your strategic decisions.
Why Choose This Calculator for Kimbell Royalty Partners, LP (KRP)?
- User-Friendly Interface: Perfectly crafted for both novices and seasoned users.
- Customizable Inputs: Adjust parameters easily to suit your financial analysis.
- Real-Time Valuation: Observe immediate changes in KRP’s valuation as you modify inputs.
- Preloaded Data: Comes equipped with KRP’s actual financial metrics for swift evaluations.
- Relied Upon by Experts: Favored by investors and analysts for making well-informed choices.
Who Should Use Kimbell Royalty Partners, LP (KRP)?
- Energy Finance Students: Understand royalty structures and apply valuation methods using real-world data.
- Academics: Integrate industry-specific models into research or educational programs.
- Investors: Evaluate your investment strategies and assess valuation metrics for Kimbell Royalty Partners, LP (KRP).
- Financial Analysts: Enhance your analysis with a tailored, user-friendly DCF model for royalty interests.
- Real Estate Investors: Discover insights into how energy companies like Kimbell Royalty Partners, LP (KRP) are evaluated.
What the Template Contains
- Pre-Filled Data: Includes Kimbell Royalty Partners, LP’s (KRP) historical financials and forecasts.
- Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
- Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
- Key Financial Ratios: Analyze Kimbell Royalty Partners, LP’s (KRP) profitability, efficiency, and leverage.
- Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
- Clear Dashboard: Charts and tables summarizing key valuation 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.