ENLC
EnLink Midstream LLC
Price:  
14.12 
USD
Volume:  
94,477,550
United States | Oil, Gas & Consumable Fuels

ENLC DCF Valuation - Growth Exit 5Y

24.4 %
Upside

What is the DCF valuation of ENLC?

The Discounted Cash Flow (DCF) valuation of EnLink Midstream LLC (ENLC) is 17.57 USD. With the latest stock price at 14.12 USD, the upside of EnLink Midstream LLC based on DCF is 24.4%.

Is ENLC a buy or a sell?

Based on the latest price of 14.12 USD and our DCF valuation, EnLink Midstream LLC (ENLC) is a buy. Buying ENLC stocks now will result in a potential gain of 24.4%.

Range Selected
WACC / Discount Rate6.2% - 8.2%7.2%
Long-term Growth Rate 1.0% - 3.0%2.0%
Fair Price10.4 - 33.517.57
Upside-26.3% - 137.3%24.4%
14.12 USD
Stock Price
17.57 USD
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

ENLC DCF Valuation: Revenue & Expenses Forecast

(USD in millions)Projections
12-202312-202412-202512-202612-202712-2028
Revenue6,9007,3258,3738,4238,7108,884
% Growth
28%6%14%1%3%2%
Cost of goods sold(4,856)(5,155)(5,893)(5,928)(6,130)(6,252)
% of Revenue70%70%70%70%70%70%
Selling, G&A expenses(119)(127)(145)(145)(150)(153)
% of Revenue2%2%2%2%2%2%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses(1,512)(1,605)(1,835)(1,846)(1,909)(1,947)
% of Revenue22%22%22%22%22%22%
Tax expense(63)(67)(76)(77)(79)(81)
Tax rate15%15%15%15%15%15%
Net profit350372425427442451
% Margin5%5%5%5%5%5%