Discounted Cash Flow
Plains ALL American Pipeline 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 | $20.2b | $726.0m | $-608.0m | 3.6% | — |
| 2017 | $26.2b (29.9%) | $856.0m (17.9%) | $1.5b (342.6%) | 3.3% (-9.3%) | — |
| 2018 | $34.1b (29.9%) | $2.2b (158.9%) | $974.0m (-34.0%) | 6.5% (99.3%) | — |
| 2019 | $33.7b (-1.1%) | $2.2b (-2.0%) | $1.3b (35.8%) | 6.4% (-0.9%) | — |
| 2020 | $23.3b (-30.8%) | $-2.6b (-219.3%) | $776.0m (-41.3%) | -11.1% (-272.5%) | — |
| 2021 | $42.1b (80.7%) | $593.0m (122.9%) | $1.7b (113.9%) | 1.4% (112.7%) | — |
| 2022 | $57.3b (36.3%) | $1.0b (74.9%) | $2.0b (17.7%) | 1.8% (28.3%) | — |
| 2023 | $48.7b (-15.1%) | $1.2b (18.6%) | $2.2b (11.0%) | 2.5% (39.6%) | — |
| 2024 | $50.1b (2.8%) | $772.0m (-37.2%) | $1.9b (-13.7%) | 1.5% (-38.9%) | — |
| 2025 | $44.3b (-11.6%) | $1.4b (85.9%) | $2.3b (22.6%) | 3.2% (110.3%) | — |
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.