Discounted Cash Flow
Cheniere Energy Partners, L.P. LP
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $1.1b | $-171.2m | $-171.2m | -15.6% | — |
| 2017 | $4.3b (291.2%) | $490.0m (386.2%) | $-313.0m (-82.8%) | 11.4% (173.2%) | — |
| 2018 | $6.3b (46.1%) | $1.3b (160.0%) | $1.1b (441.9%) | 20.3% (78.0%) | — |
| 2019 | $6.8b (8.8%) | $1.2b (-7.8%) | $216.0m (-79.8%) | 17.2% (-15.2%) | — |
| 2020 | $6.2b (-9.8%) | $1.2b (0.7%) | $779.0m (260.6%) | 19.2% (11.6%) | — |
| 2021 | $9.4b (53.0%) | $1.6b (37.8%) | $1.6b (110.9%) | 17.3% (-9.9%) | — |
| 2022 | $17.2b (82.4%) | $2.5b (53.3%) | $3.7b (125.1%) | 14.5% (-16.0%) | — |
| 2023 | $9.7b (-43.8%) | $4.3b (70.3%) | $2.9b (-21.9%) | 44.0% (203.2%) | — |
| 2024 | $8.7b (-9.9%) | $2.5b (-41.0%) | $2.8b (-2.6%) | 28.8% (-34.5%) | — |
| 2025 | $10.8b (23.6%) | $3.0b (19.0%) | $2.6b (-8.7%) | 27.8% (-3.7%) | — |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.