Discounted Cash Flow
Western Midstream 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 | $1.8b | $345.8m | $913.1m | 19.2% | — |
| 2017 | $2.2b (24.6%) | $376.6m (8.9%) | $897.4m (-1.7%) | 16.8% (-12.6%) | — |
| 2018 | $2.3b (2.5%) | $551.6m (46.5%) | $1.3b (50.2%) | 23.9% (42.8%) | — |
| 2019 | $2.7b (19.1%) | $697.2m (26.4%) | $1.3b (-1.8%) | 25.4% (6.2%) | — |
| 2020 | $2.5b (-7.2%) | $527.0m (-24.4%) | $1.6b (23.7%) | 20.7% (-18.5%) | — |
| 2021 | $2.7b (5.9%) | $916.3m (73.9%) | $1.8b (7.9%) | 34.0% (64.2%) | — |
| 2022 | $3.3b (20.5%) | $1.2b (32.8%) | $1.2b (-31.7%) | 37.4% (10.2%) | — |
| 2023 | $3.1b (-4.5%) | $1.0b (-16.0%) | $926.3m (-23.3%) | 32.9% (-12.1%) | — |
| 2024 | $3.6b (16.1%) | $1.6b (53.9%) | $1.3b (40.7%) | 43.7% (32.6%) | — |
| 2025 | $3.8b (6.6%) | $1.2b (-24.9%) | $1.5b (14.7%) | 30.7% (-29.6%) | — |
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.