Discounted Cash Flow (DCF) Analysis Levered

NuStar Energy L.P. (NS)

$23.87

+0.25 (+1.06%)
All numbers are in Millions, Currency in USD
Stock DCF: 1.26 | 23.87 | overvalue

Free Cash Flow

Year
A/P
2019
Actual
2020
Actual
2021
Actual
2022
Actual
2023
Actual
2024
Projected
2025
Projected
2026
Projected
2027
Projected
2028
Projected
Revenue 1,498.021,481.561,618.501,683.221,634.191,671.901,710.471,749.941,790.321,831.63
Revenue (%)
Operating Cash Flow 508.76526501.48527.55514.27545.91558.50571.39584.58598.06
Operating Cash Flow (%)
Capital Expenditure -546.30-208.72-179.87-153.42-138.54-265.03-271.15-277.41-283.81-290.36
Capital Expenditure (%)
Free Cash Flow -37.54317.27321.61374.13375.73280.87287.35293.99300.77307.71

Weighted Average Cost Of Capital

Share price $ 23.87
Beta 1.690
Diluted Shares Outstanding 116.85
Cost of Debt
Tax Rate 2.90
After-tax Cost of Debt 6.85%
Risk-Free Rate
Market Risk Premium
Cost of Equity 12.136
Total Debt 3,421.48
Total Equity 2,789.24
Total Capital 6,210.72
Debt Weighting 55.09
Equity Weighting 44.91
Wacc

Build Up Free Cash Flow

Year
A/P
2019
Actual
2020
Actual
2021
Actual
2022
Actual
2023
Actual
2024
Projected
2025
Projected
2026
Projected
2027
Projected
2028
Projected
Revenue 1,498.021,481.561,618.501,683.221,634.191,671.901,710.471,749.941,790.321,831.63
Operating Cash Flow 508.76526501.48527.55514.27545.91558.50571.39584.58598.06
Capital Expenditure -546.30-208.72-179.87-153.42-138.54-265.03-271.15-277.41-283.81-290.36
Free Cash Flow -37.54317.27321.61374.13375.73280.87287.35293.99300.77307.71
WACC
PV LFCF 235.45220.55206.59193.52181.27
SUM PV LFCF 1,133.04

Terminal Value

Growth in perpetuity method:
Long-term growth rate
WACC (%) 9.22
Free cash flow (t + 1) 310.79
Terminal Value 3,780.85
Present Value of Terminal Value 2,432.64

Intrinsic Value

Enterprise Value 3,565.68
Net Debt 3,418.71
Equity Value 146.97
Shares Outstanding 116.85
Equity Value Per Share 1.26