DCF Tool


Enterprise Products Partners L P – All Other Business Support Services
enterprise products is one of north america's leading providers of midstream energy services. exciting new growth areas, developing markets, and innovative ways to help move energy are some of the reasons why today's energy professionals are discovering rewarding opportunities with enterprise products. finding the right people to drive our success is a critical step, and we have created an organization rich in energy-related opportunities. in addition to a competitive compensation package, enterprise products provides a comprehensive benefit package that provides our employees with the flexibility to make elections based on their personal and family needs. if you are a highly motivated achiever with a passion for success, we invite you to apply today to one of our open positions. visit us at www.enterpriseproducts.com to get more information about career opportunities, benefits, application and resume submission, recruiting events, and much more.
Analysis Results
Intrinsic Value $184.79
Latest Price $27.39
Relative Value 85% undervalued
Thoughts on this result? Let us know.
Cash Flow (Billions)
Analysis Parameters
New Ticker
Analysis Details
Growth Rate Projection

An exponential growth model was fit to the past cash flow data, giving more weight to more recent years. This model determined a growth rate estimate of 21.6%.

Weighted Average Cost of Capital (WACC)

The calculated WACC is 5.7%. This value is used as the default discount rate.

Value of Future Flows

Assuming a growth rate of 21.6%, the cash flows for the next 5 years are projected.

The present value of each year's flow is adjusted to present value using the discount rate.

Year Future flow (billion) Present value (billion)
2023 8.03 7.6
2024 9.77 8.75
2025 11.9 10.1
2026 14.4 11.6
2027 17.6 13.3
Terminal Value

Assuming a growth rate after the projection years of 2.0%, the terminal value of the company would be 487 billion. This corresponds to a present value of 350 billion.

Intrinsic Value Per Share

The total present value of the projected cash flows is 51.3 billion. Adding in the terminal value gives a total present value of 401 billion.

There are presently 2.17 billion outstanding shares, so the intrinsic value per share is 184.79.

Financial Statements

The following data was to determine the past cash flows.

Current Assets 10,598,000,000
Current Cash 76,000,000
Current Liabilities 12,265,000,000
Current Debt 1,744,000,000
Non-Cash Working Capital (NCWC) 1,000,000
Change in NCWC -224,300,000
EBIT 6,907,000,000
Tax Provision 82,000,000
Depreciation and Amortization 2,245,000,000
Capital Expenditure -1,964,000,000
Unlevered Free Cash Flow 6,864,283,816
Current Assets 13,269,400,000
Current Cash 2,819,400,000
Current Liabilities 11,624,500,000
Current Debt 1,399,800,000
Non-Cash Working Capital (NCWC) 225,300,000
Change in NCWC -961,200,000
EBIT 6,103,700,000
Tax Provision 70,000,000
Depreciation and Amortization 2,139,800,000
Capital Expenditure -2,223,200,000
Unlevered Free Cash Flow 4,970,554,417
Current Assets 9,909,400,000
Current Cash 1,059,900,000
Current Liabilities 8,988,000,000
Current Debt 1,325,000,000
Non-Cash Working Capital (NCWC) 1,186,500,000
Change in NCWC 806,100,000
EBIT 5,035,100,000
Tax Provision -124,300,000
Depreciation and Amortization 2,071,900,000
Capital Expenditure -3,287,900,000
Unlevered Free Cash Flow 4,625,200,000
Current Assets 7,862,900,000
Current Cash 334,700,000
Current Liabilities 9,129,700,000
Current Debt 1,981,900,000
Non-Cash Working Capital (NCWC) 380,400,000
Change in NCWC 331,900,000
EBIT 6,078,700,000
Tax Provision 45,600,000
Depreciation and Amortization 1,949,300,000
Capital Expenditure -4,531,700,000
Unlevered Free Cash Flow 3,769,631,166
Current Assets 6,060,700,000
Current Cash 344,800,000
Current Liabilities 7,167,500,000
Current Debt 1,500,100,000
Non-Cash Working Capital (NCWC) 48,500,000
Change in NCWC -12,700,000
EBIT 5,408,600,000
Tax Provision 60,300,000
Depreciation and Amortization 1,791,600,000
Capital Expenditure -4,223,200,000
Unlevered Free Cash Flow 2,888,432,646
Current Assets 6,506,400,000
Current Cash 5,100,000
Current Liabilities 9,295,100,000
Current Debt 2,855,000,000
Non-Cash Working Capital (NCWC) 61,200,000
Change in NCWC -730,200,000
EBIT 3,928,900,000
Tax Provision 25,700,000
Depreciation and Amortization 1,644,000,000
Capital Expenditure -3,147,900,000
Unlevered Free Cash Flow 1,659,755,842
Current Assets 6,528,200,000
Current Cash 63,100,000
Current Liabilities 8,250,500,000
Current Debt 2,576,800,000
Non-Cash Working Capital (NCWC) 791,400,000
Change in NCWC 1,800,100,000
EBIT 3,580,700,000
Tax Provision 23,400,000
Depreciation and Amortization 1,552,000,000
Capital Expenditure -3,025,100,000
Unlevered Free Cash Flow 3,875,178,504
Current Assets 4,313,000,000
Current Cash 19,000,000
Current Liabilities 7,166,600,000
Current Debt 1,863,900,000
Non-Cash Working Capital (NCWC) -1,008,700,000
Change in NCWC -757,700,000
EBIT 3,540,200,000
Tax Provision -2,500,000
Depreciation and Amortization 1,516,000,000
Capital Expenditure -3,830,700,000
Unlevered Free Cash Flow 467,800,000
Current Assets 5,490,700,000
Current Cash 74,400,000
Current Liabilities 7,873,700,000
Current Debt 2,206,400,000
Non-Cash Working Capital (NCWC) -251,000,000
Change in NCWC -103,800,000
EBIT 3,775,700,000
Tax Provision 23,100,000
Depreciation and Amortization 1,360,500,000
Capital Expenditure -2,892,900,000
Unlevered Free Cash Flow 2,108,967,664
Current Assets 7,023,400,000
Current Cash 56,900,000
Current Liabilities 8,238,700,000
Current Debt 1,125,000,000
Non-Cash Working Capital (NCWC) -147,200,000
Change in NCWC 234,900,000
EBIT 3,467,300,000
Tax Provision 57,500,000
Depreciation and Amortization 1,217,600,000
Capital Expenditure -3,408,200,000
Unlevered Free Cash Flow 1,436,778,356
Current Assets 5,843,100,000
Current Cash 16,100,000
Current Liabilities 7,755,700,000
Current Debt 1,546,600,000
Non-Cash Working Capital (NCWC) -382,100,000
Change in NCWC 501,400,000
EBIT 3,109,200,000
Tax Provision -17,200,000
Depreciation and Amortization 1,104,900,000
Capital Expenditure -3,621,900,000
Unlevered Free Cash Flow 1,093,600,000

This analysis is provided for informational purposes only and does not constitute financial or investing advice. For more information on the advantages and limitations of DCF analysis see background. This information is provided on an "as is" basis. No warranty, expressed or implied, is made regarding accuracy, adequacy, completeness, legality, reliability or usefulness of any information. By using this site you agree that under no circumstances shall Valuation Tools LLC be held liable for any loss or damage caused by information obtained from this website including any articles, data, videos, its social media accounts, or any other materials.