Discounted Cash Flow
Westlake Chemical 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 | $986.7m | $40.9m | $-11.9m | 4.1% | — |
| 2017 | $1.2b (18.9%) | $48.7m (18.9%) | $468.5m (4033.0%) | 4.1% (0.0%) | — |
| 2018 | $1.3b (9.6%) | $49.3m (1.4%) | $396.3m (-15.4%) | 3.8% (-7.5%) | — |
| 2019 | $1.1b (-15.1%) | $61.0m (23.6%) | $407.1m (2.7%) | 5.6% (45.5%) | — |
| 2020 | $966.7m (-11.5%) | $66.2m (8.5%) | $336.4m (-17.4%) | 6.8% (22.6%) | — |
| 2021 | $188.3m (-80.5%) | $82.5m (24.8%) | $327.3m (-2.7%) | 43.8% (540.5%) | — |
| 2022 | $250.2m (32.9%) | $64.2m (-22.3%) | $409.6m (25.2%) | 25.6% (-41.5%) | — |
| 2023 | $1.2b (375.9%) | $54.3m (-15.4%) | $405.2m (-1.1%) | 4.6% (-82.2%) | — |
| 2024 | $1.1b (-4.6%) | $62.4m (14.9%) | $436.0m (7.6%) | 5.5% (20.5%) | — |
| 2025 | $1.2b (2.7%) | $48.7m (-21.9%) | $201.7m (-53.8%) | 4.2% (-24.0%) | — |
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.