Discounted Cash Flow
Natural Resource 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 | $371.0m | $96.9m | $102.6m | 26.1% | — |
| 2017 | $374.2m (0.9%) | $88.7m (-8.5%) | $119.8m (16.9%) | 23.7% (-9.3%) | — |
| 2018 | $202.8m (-45.8%) | $139.5m (57.4%) | $188.9m (57.6%) | 68.8% (190.4%) | — |
| 2019 | $210.3m (3.7%) | $-24.5m (-117.5%) | $137.3m (-27.3%) | -11.6% (-116.9%) | — |
| 2020 | $129.0m (-38.7%) | $-84.8m (-246.8%) | $89.3m (-35.0%) | -65.7% (-465.4%) | — |
| 2021 | $194.2m (50.6%) | $77.3m (191.1%) | $121.8m (36.4%) | 39.8% (160.5%) | — |
| 2022 | $307.0m (58.1%) | $238.5m (208.6%) | $266.7m (119.0%) | 77.7% (95.2%) | — |
| 2023 | $278.7m (-9.2%) | $200.8m (-15.8%) | $311.0m (16.6%) | 72.0% (-7.3%) | — |
| 2024 | $232.4m (-16.6%) | $154.9m (-22.8%) | $248.5m (-20.1%) | 66.7% (-7.4%) | — |
| 2025 | $117.4m (-49.5%) | $136.4m (-12.0%) | $165.9m (-33.3%) | 116.2% (74.2%) | — |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
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.