Discounted Cash Flow (DCF) Analysis Levered

NuStar Logistics, L.P. SB NT FX/FL ... (NSS)

$25.06

+0.09 (+0.36%)
All numbers are in Millions, Currency in USD

Free Cash Flow

Year
A/P
2021
Actual
2022
Projected
2023
Projected
2024
Projected
2025
Projected
2026
Projected
Revenue 1,618.50-----
Revenue (%)
Operating Cash Flow 501.48-----
Operating Cash Flow (%)
Capital Expenditure -181.13-----
Capital Expenditure (%)
Free Cash Flow 320.34-----

Weighted Average Cost Of Capital

Share price $ 25.06
Beta 0.414
Diluted Shares Outstanding 77.89
Cost of Debt
Tax Rate 9.23
After-tax Cost of Debt -6.09%
Risk-Free Rate
Market Risk Premium
Cost of Equity 5.647
Total Debt 3,187.40
Total Equity 1,951.83
Total Capital 5,139.23
Debt Weighting 62.02
Equity Weighting 37.98
Wacc

Build Up Free Cash Flow

Year
A/P
2021
Actual
2022
Projected
2023
Projected
2024
Projected
2025
Projected
2026
Projected
Revenue 1,618.50-----
Operating Cash Flow 501.48-----
Capital Expenditure -181.13-----
Free Cash Flow 320.34-----
WACC
PV LFCF -----
SUM PV LFCF -

Terminal Value

Growth in perpetuity method:
Long-term growth rate
WACC (%) -1.63
Free cash flow (t + 1) -
Terminal Value -
Present Value of Terminal Value -

Intrinsic Value

Enterprise Value -
Net Debt 3,181.77
Equity Value -
Shares Outstanding 77.89
Equity Value Per Share -