Intrinsic value of Global Partners LP (GLP)

[per Chepakovich valuation model]

other valuations of GLP

[per Chepakovich valuation model]  See other valuations of GLP stock

Previous Close$23.67
Intrinsic Value
Upside potential
Previous Close
$23.67

VALUATION INPUT DATA

Revenue, mln $
Initial revenue growth rate (norm.), %
Variable cost ratio, %
Fixed operating expenses, mln $
Production assets / Revenue, %
Working capital / Revenue, %
Interest rate on debt, %
Life of production assets, yrs
Initial discount rate, %
Shares outstanding, mln
Adjusted equity ratio
Adjusted assets / Revenue
Based on fiscal year data as of 2020-12-31 and quarterly data as of 2020-12-31.
NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.
  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2020(a)2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

INCOME STATEMENT

Revenue growth rate, %-36.4NaN
Revenue, $8322NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m8129NaN
Operating income, $m192NaN
EBITDA, $m298NaN
Interest expense (income), $mNaN
Earnings before tax, $m94NaN
Tax expense, $m-0NaN
Net income, $m94NaN

BALANCE SHEET

Cash and short-term investments, $m10NaN
Total assets, $m2541NaN
Adjusted assets (=assets-cash), $m2531NaN
Average production assets, $m1459NaN
Working capital, $m284NaN
Total debt, $m1244NaN
Total liabilities, $m2045NaN
Total equity, $m495NaN
Debt-to-equity ratio2.511NaN
Adjusted equity ratio0.207NaN

CASH FLOW

Net income, $m94NaN
Depreciation, amort., depletion, $m105NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m313NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-68NaN
Free cash flow, $m381NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m284
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN