Discounted Cash Flow
Mplx 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 | $3.0b | $233.0m | $-25.0m | 7.7% | — |
| 2017 | $3.9b (27.7%) | $794.0m (240.8%) | $496.0m (2084.0%) | 20.5% (166.9%) | — |
| 2018 | $5.0b (29.5%) | $1.8b (129.0%) | $907.0m (82.9%) | 36.3% (76.8%) | — |
| 2019 | $7.0b (40.6%) | $1.0b (-43.2%) | $1.7b (84.6%) | 14.7% (-59.6%) | — |
| 2020 | $6.9b (-2.1%) | $-720.0m (-169.7%) | $3.3b (99.4%) | -10.4% (-171.2%) | — |
| 2021 | $10.0b (45.4%) | $3.1b (527.4%) | $4.4b (31.3%) | 30.7% (393.9%) | — |
| 2022 | $11.6b (15.8%) | $3.9b (28.2%) | $4.2b (-3.9%) | 34.0% (10.7%) | — |
| 2023 | $8.7b (-24.8%) | $3.9b (-0.4%) | $4.5b (5.9%) | 45.0% (32.4%) | — |
| 2024 | $9.2b (5.2%) | $4.3b (9.2%) | $4.9b (9.6%) | 46.7% (3.8%) | — |
| 2025 | $9.7b (5.8%) | $4.9b (14.5%) | $4.1b (-16.1%) | 50.5% (8.2%) | — |
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.