Cheniere Energy, Inc. (LNG) DCF Valuation

Cheniere Energy, Inc. (LNG) Avaliação DCF

US | Energy | Oil & Gas Midstream | NYSE
Cheniere Energy, Inc. (LNG) DCF Valuation

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

Cheniere Energy, Inc. (LNG) Bundle

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

TOTAL:

Economize tempo e melhore a precisão com a nossa calculadora DCF (GNL)! Utilizando dados reais da Cheniere Energy, Inc. e suposições personalizáveis, essa ferramenta capacita você a prever, analisar e avaliar (GNL) como um investidor experiente.


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 9,358.0 15,864.0 33,428.0 20,394.0 15,703.0 18,116.8 20,901.6 24,114.5 27,821.2 32,097.7
Revenue Growth, % 0 69.52 110.72 -38.99 -23 15.37 15.37 15.37 15.37 15.37
EBITDA 3,566.0 171.0 5,621.0 16,915.0 7,533.0 6,772.5 7,813.5 9,014.6 10,400.3 11,998.9
EBITDA, % 38.11 1.08 16.82 82.94 47.97 37.38 37.38 37.38 37.38 37.38
Depreciation 1,223.0 1,404.0 1,726.0 1,196.0 1,220.0 1,475.3 1,702.1 1,963.7 2,265.6 2,613.8
Depreciation, % 13.07 8.85 5.16 5.86 7.77 8.14 8.14 8.14 8.14 8.14
EBIT 2,343.0 -1,233.0 3,895.0 15,719.0 6,313.0 5,297.2 6,111.5 7,050.9 8,134.7 9,385.1
EBIT, % 25.04 -7.77 11.65 77.08 40.2 29.24 29.24 29.24 29.24 29.24
Total Cash 1,628.0 1,404.0 1,353.0 4,066.0 2,638.0 2,428.8 2,802.1 3,232.8 3,729.8 4,303.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 647.0 1,506.0 1,944.0 1,106.0 727.0
Account Receivables, % 6.91 9.49 5.82 5.42 4.63
Inventories 292.0 706.0 826.0 445.0 501.0 558.5 644.4 743.4 857.7 989.5
Inventories, % 3.12 4.45 2.47 2.18 3.19 3.08 3.08 3.08 3.08 3.08
Accounts Payable 35.0 155.0 124.0 181.0 171.0 134.0 154.6 178.4 205.8 237.4
Accounts Payable, % 0.37401 0.97705 0.37095 0.88752 1.09 0.7397 0.7397 0.7397 0.7397 0.7397
Capital Expenditure -1,839.0 -966.0 -1,830.0 -2,121.0 .0 -1,507.9 -1,739.7 -2,007.1 -2,315.6 -2,671.5
Capital Expenditure, % -19.65 -6.09 -5.47 -10.4 0 -8.32 -8.32 -8.32 -8.32 -8.32
Tax Rate, % 19.96 19.96 19.96 19.96 19.96 19.96 19.96 19.96 19.96 19.96
EBITAT -366.1 -1,268.2 1,797.7 10,654.4 5,052.9 3,114.5 3,593.2 4,145.5 4,782.8 5,518.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -1,886.1 -1,983.2 1,104.7 11,005.4 6,585.9 2,544.9 3,310.6 3,819.5 4,406.6 5,084.0
WACC, % 4.85 6.24 5.49 5.79 5.96 5.67 5.67 5.67 5.67 5.67
PV UFCF
SUM PV UFCF 16,004.8
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 5,186
Terminal Value 141,413
Present Terminal Value 107,347
Enterprise Value 123,352
Net Debt 22,949
Equity Value 100,403
Diluted Shares Outstanding, MM 229
Equity Value Per Share 438.25

What You Will Get

  • Real LNG Financial Data: Pre-filled with Cheniere Energy’s historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See Cheniere Energy’s intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • 🔍 Real-Life LNG Financials: Pre-filled historical and projected data for Cheniere Energy, Inc. (LNG).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Cheniere’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Cheniere’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review Cheniere Energy’s pre-filled financial data and forecasts.
  3. Step 3: Modify critical inputs like revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Watch the DCF model update instantly as you tweak assumptions.
  5. Step 5: Analyze the outputs and use the results for investment decisions.

Why Choose This Calculator for Cheniere Energy, Inc. (LNG)?

  • Accurate Data: Real Cheniere Energy financials ensure reliable valuation results.
  • Customizable: Adjust key parameters like growth rates, WACC, and tax rates to align with your projections.
  • Time-Saving: Pre-built calculations save you from starting from scratch.
  • Professional-Grade Tool: Tailored for investors, analysts, and consultants in the energy sector.
  • User-Friendly: Intuitive design and step-by-step guidance make it accessible for all users.

Who Should Use This Product?

  • Professional Investors: Develop comprehensive and accurate valuation models for assessing Cheniere Energy's portfolio.
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
  • Consultants and Advisors: Deliver precise valuation insights for clients interested in Cheniere Energy (LNG).
  • Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
  • Energy Sector Enthusiasts: Gain insights into how companies like Cheniere Energy (LNG) are valued in the energy market.

What the Template Contains

  • Preloaded LNG 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.

No products were found matching.