|
Martin Midstream Partners L.P. (MMLP) Avaliação DCF
US | Energy | Oil & Gas Midstream | NASDAQ
|
- ✓ 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
- ✓ Não É Necessária Experiência; Fácil De Seguir
Martin Midstream Partners L.P. (MMLP) Bundle
Avalie as perspectivas financeiras da Martin Midstream Partners L.P. (MMLP) como um especialista! Esta calculadora DCF (MMLP) fornece dados financeiros pré-preenchidos e flexibilidade para modificar o crescimento da receita, WACC, margens e outras suposições cruciais para se alinhar às suas projeções.
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 | 672.1 | 882.4 | 1,018.9 | 798.0 | 707.6 | 731.9 | 757.1 | 783.1 | 810.0 | 837.9 |
| Revenue Growth, % | 0 | 31.29 | 15.46 | -21.68 | -11.32 | 3.44 | 3.44 | 3.44 | 3.44 | 3.44 |
| EBITDA | 93.3 | 114.0 | 294.6 | 111.6 | 104.4 | 123.6 | 127.9 | 132.3 | 136.8 | 141.5 |
| EBITDA, % | 13.88 | 12.92 | 28.92 | 13.98 | 14.75 | 16.89 | 16.89 | 16.89 | 16.89 | 16.89 |
| Depreciation | 61.5 | 56.8 | 56.3 | 49.9 | 50.8 | 50.5 | 52.3 | 54.1 | 55.9 | 57.9 |
| Depreciation, % | 9.14 | 6.43 | 5.52 | 6.25 | 7.18 | 6.91 | 6.91 | 6.91 | 6.91 | 6.91 |
| EBIT | 31.8 | 57.3 | 238.4 | 61.7 | 53.6 | 73.1 | 75.6 | 78.2 | 80.9 | 83.7 |
| EBIT, % | 4.73 | 6.49 | 23.39 | 7.73 | 7.58 | 9.98 | 9.98 | 9.98 | 9.98 | 9.98 |
| Total Cash | 5.0 | .1 | .0 | .1 | .1 | 1.1 | 1.2 | 1.2 | 1.2 | 1.3 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 67.6 | 98.6 | 87.7 | 61.2 | 53.6 | 66.0 | 68.2 | 70.6 | 73.0 | 75.5 |
| Account Receivables, % | 10.05 | 11.17 | 8.6 | 7.67 | 7.57 | 9.01 | 9.01 | 9.01 | 9.01 | 9.01 |
| Inventories | 54.1 | 62.1 | 109.8 | 43.8 | 51.7 | 56.6 | 58.5 | 60.6 | 62.6 | 64.8 |
| Inventories, % | 8.05 | 7.04 | 10.78 | 5.49 | 7.31 | 7.73 | 7.73 | 7.73 | 7.73 | 7.73 |
| Accounts Payable | 51.3 | 68.6 | 74.5 | 51.7 | 61.6 | 55.5 | 57.4 | 59.4 | 61.4 | 63.5 |
| Accounts Payable, % | 7.63 | 7.77 | 7.32 | 6.47 | 8.71 | 7.58 | 7.58 | 7.58 | 7.58 | 7.58 |
| Capital Expenditure | -28.6 | -16.1 | -27.2 | -34.3 | -42.0 | -27.8 | -28.8 | -29.7 | -30.8 | -31.8 |
| Capital Expenditure, % | -4.26 | -1.82 | -2.67 | -4.3 | -5.94 | -3.8 | -3.8 | -3.8 | -3.8 | -3.8 |
| Tax Rate, % | -415.54 | -415.54 | -415.54 | -415.54 | -415.54 | -415.54 | -415.54 | -415.54 | -415.54 | -415.54 |
| EBITAT | 42.8 | -3.8 | 1,023.4 | -204.9 | 276.4 | 43.8 | 45.4 | 46.9 | 48.5 | 50.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 5.2 | 15.1 | 1,021.7 | -119.8 | 294.9 | 43.2 | 66.6 | 68.9 | 71.2 | 73.7 |
| WACC, % | 37.23 | 10.11 | 37.23 | 10.11 | 37.23 | 26.38 | 26.38 | 26.38 | 26.38 | 26.38 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 160.7 | |||||||||
| Long Term Growth Rate, % | 0.50 | |||||||||
| Free cash flow (T + 1) | 74 | |||||||||
| Terminal Value | 286 | |||||||||
| Present Terminal Value | 89 | |||||||||
| Enterprise Value | 249 | |||||||||
| Net Debt | 56 | |||||||||
| Equity Value | 194 | |||||||||
| Diluted Shares Outstanding, MM | 39 | |||||||||
| Equity Value Per Share | 4.99 |
What You Will Get
- Real MMLP Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Martin Midstream Partners L.P.
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates specific to MMLP.
- Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Martin Midstream's fair value.
- Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections for MMLP.
- Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility for your MMLP analysis.
Key Features
- Real-Time MMLP Data: Pre-filled with Martin Midstream Partners L.P.’s historical financials and future projections.
- Completely Customizable Inputs: Modify revenue growth rates, profit margins, WACC, tax rates, and capital expenditures.
- Interactive Valuation Model: Automatic recalculations of Net Present Value (NPV) and intrinsic value based on your inputs.
- Scenario Analysis: Generate multiple forecasting scenarios to evaluate various valuation results.
- User-Centric Interface: Intuitive, organized, and crafted for both professionals and novices.
How It Works
- 1. Access the Template: Download and open the Excel file featuring Martin Midstream Partners L.P.'s (MMLP) financial data.
- 2. Adjust Key Inputs: Modify essential parameters such as revenue growth, discount rate, and capital investments.
- 3. Analyze Results Immediately: The DCF model automatically computes the intrinsic value and net present value (NPV).
- 4. Explore Different Scenarios: Evaluate various projections to assess a range of valuation possibilities.
- 5. Present with Assurance: Share expert valuation insights to back your strategic decisions.
Why Choose This Calculator for Martin Midstream Partners L.P. (MMLP)?
- Accuracy: Utilizes real Martin Midstream financial data to ensure precise calculations.
- Flexibility: Allows users to easily adjust and experiment with various input parameters.
- Time-Saving: Avoid the complexities of constructing a DCF model from the ground up.
- Professional-Grade: Crafted with the expertise and precision expected at the CFO level.
- User-Friendly: Intuitive design makes it accessible for users without extensive financial modeling skills.
Who Should Use Martin Midstream Partners L.P. (MMLP)?
- Finance Students: Explore the intricacies of midstream energy valuation and apply theories to real-world data.
- Academics: Enhance your research or coursework with industry-specific financial models related to MMLP.
- Investors: Evaluate your investment strategies and assess valuation metrics for Martin Midstream Partners L.P. (MMLP).
- Analysts: Optimize your analysis process with a tailored, user-friendly DCF model specific to MMLP.
- Small Business Owners: Understand the valuation methods used for publicly traded midstream companies like Martin Midstream Partners L.P. (MMLP).
What the Template Contains
- Pre-Filled Data: Includes Martin Midstream Partners L.P. (MMLP)'s 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 Martin Midstream Partners L.P. (MMLP)'s 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.