Discounted Cash Flow
Enterprise Products 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 | $23.0b | $2.5b | $1.0b | 10.9% | $1.20 |
| 2017 | $29.2b (27.0%) | $2.8b (11.4%) | $1.5b (45.8%) | 9.6% (-12.3%) | $1.30 (8.3%) |
| 2018 | $36.5b (24.9%) | $4.2b (49.1%) | $1.9b (25.3%) | 11.4% (19.3%) | $1.91 (46.9%) |
| 2019 | $32.8b (-10.3%) | $4.6b (10.0%) | $2.0b (4.5%) | 14.0% (22.6%) | $2.09 (9.4%) |
| 2020 | $27.2b (-17.0%) | $3.8b (-17.8%) | $2.6b (30.9%) | 13.9% (-0.9%) | $1.71 (-18.2%) |
| 2021 | $40.8b (50.0%) | $4.6b (22.8%) | $6.3b (141.6%) | 11.4% (-18.2%) | $2.11 (23.4%) |
| 2022 | $58.2b (42.6%) | $5.5b (18.4%) | $6.1b (-3.4%) | 9.4% (-17.0%) | $2.50 (18.5%) |
| 2023 | $49.7b (-14.6%) | $5.5b (0.8%) | $4.3b (-29.2%) | 11.1% (17.9%) | $2.52 (0.8%) |
| 2024 | $56.2b (13.1%) | $5.9b (6.7%) | $3.6b (-17.0%) | 10.5% (-5.7%) | $2.69 (6.7%) |
| 2025 | $52.6b (-6.4%) | $5.8b (-1.5%) | $3.0b (-17.0%) | 11.0% (5.3%) | $2.66 (-1.1%) |
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.