Intrinsic value of Blueknight Energy Partners L.P., L.L.C. - BKEP

Previous Close

$1.42

  Intrinsic Value

$78.27

stock screener

  Rating & Target

str. buy

+999%

Previous close

$1.42

 
Intrinsic value

$78.27

 
Up/down potential

+999%

 
Rating

str. buy

We calculate the intrinsic value of BKEP stock by summing up the current values of future distributable cash flows generated by the company and dividing the sum by the number of outstanding shares. As such, the intrinsic value calculation depends entirely on projections. The more accurate your projections of the company's performance are - the more reliable is the intrinsic value calculation result. Please make sure to check the stock valuation input data below and adjust it if necessary. The quality of the output (intrinsic valuation result) is only as good as the quality of the input. See also DISCLAIMERS.

STOCK VALUATION INPUT DATA

Revenue (in 0001), $M
Initial revenue growth rate, %
Terminal revenue growth rate, %
Revenue decline factor
Initial discount rate, %
Discount rate multiplier
Variable cost ratio, %
Fixed operating expenses, $M
Interest rate on debt, %
Effective corporate tax rate, %
Production assets / Revenue, %
Life of production assets, yrs
Working capital / Revenue, %
Revenue / Adjusted assets
Adjusted equity ratio
Cash flow adjustment, % of Revenue
Book value of equity, $M
Shares outstanding, mln
Market capitalization, $bln 0.1

 

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year
   2
   3
   4
   5
   6
   7
   8
   9
   10
   11
   12
   13
   14
   15
   16
   17
   18
   19
   20
   21
   22
   23
   24
   25
   26
   27
   28
   29
   30
   31

INCOME STATEMENT

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue growth rate, %
  60.00
  54.50
  49.55
  45.10
  41.09
  37.48
  34.23
  31.31
  28.68
  26.31
  24.18
  22.26
  20.53
  18.98
  17.58
  16.32
  15.19
  14.17
  13.26
  12.43
  11.69
  11.02
  10.42
  9.87
  9.39
  8.95
  8.55
  8.20
  7.88
  7.59
Revenue, $m
  616
  952
  1,423
  2,065
  2,914
  4,006
  5,377
  7,060
  9,084
  11,474
  14,248
  17,420
  20,997
  24,982
  29,375
  34,170
  39,361
  44,939
  50,896
  57,222
  63,909
  70,951
  78,341
  86,077
  94,157
  102,583
  111,357
  120,487
  129,979
  139,845
Variable operating expenses, $m
  504
  765
  1,132
  1,631
  2,290
  3,139
  4,206
  5,514
  7,089
  8,947
  11,079
  13,545
  16,327
  19,426
  22,841
  26,570
  30,606
  34,944
  39,576
  44,495
  49,695
  55,170
  60,917
  66,932
  73,215
  79,767
  86,590
  93,689
  101,070
  108,741
Fixed operating expenses, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total operating expenses, $m
  504
  765
  1,132
  1,631
  2,290
  3,139
  4,206
  5,514
  7,089
  8,947
  11,079
  13,545
  16,327
  19,426
  22,841
  26,570
  30,606
  34,944
  39,576
  44,495
  49,695
  55,170
  60,917
  66,932
  73,215
  79,767
  86,590
  93,689
  101,070
  108,741
Operating income, $m
  112
  187
  292
  435
  623
  866
  1,171
  1,545
  1,996
  2,527
  3,169
  3,874
  4,670
  5,556
  6,533
  7,600
  8,754
  9,995
  11,320
  12,727
  14,214
  15,781
  17,424
  19,145
  20,942
  22,816
  24,768
  26,798
  28,909
  31,104
EBITDA, $m
  182
  282
  421
  611
  862
  1,185
  1,590
  2,088
  2,687
  3,394
  4,215
  5,153
  6,211
  7,390
  8,689
  10,108
  11,643
  13,294
  15,056
  16,927
  18,905
  20,988
  23,175
  25,463
  27,853
  30,346
  32,941
  35,642
  38,450
  41,368
Interest expense (income), $m
  12
  16
  24
  39
  60
  89
  126
  175
  236
  311
  402
  508
  632
  773
  933
  1,110
  1,306
  1,520
  1,751
  2,000
  2,266
  2,548
  2,846
  3,160
  3,489
  3,834
  4,195
  4,570
  4,961
  5,368
  5,792
Earnings before tax, $m
  97
  163
  253
  374
  535
  740
  996
  1,309
  1,684
  2,126
  2,661
  3,243
  3,897
  4,624
  5,423
  6,294
  7,234
  8,244
  9,320
  10,461
  11,667
  12,935
  14,264
  15,655
  17,108
  18,621
  20,197
  21,837
  23,541
  25,312
Tax expense, $m
  26
  44
  68
  101
  144
  200
  269
  353
  455
  574
  718
  876
  1,052
  1,248
  1,464
  1,699
  1,953
  2,226
  2,516
  2,825
  3,150
  3,492
  3,851
  4,227
  4,619
  5,028
  5,453
  5,896
  6,356
  6,834
Net income, $m
  70
  119
  184
  273
  390
  540
  727
  956
  1,230
  1,552
  1,942
  2,367
  2,845
  3,375
  3,959
  4,594
  5,281
  6,018
  6,803
  7,637
  8,517
  9,442
  10,413
  11,429
  12,489
  13,594
  14,744
  15,941
  17,185
  18,478

BALANCE SHEET

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and short-term investments, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total assets, $m
  517
  799
  1,195
  1,734
  2,446
  3,363
  4,514
  5,928
  7,627
  9,634
  11,963
  14,626
  17,630
  20,976
  24,664
  28,690
  33,048
  37,732
  42,734
  48,045
  53,660
  59,572
  65,778
  72,273
  79,057
  86,132
  93,499
  101,164
  109,134
  117,418
Adjusted assets (=assets-cash), $m
  517
  799
  1,195
  1,734
  2,446
  3,363
  4,514
  5,928
  7,627
  9,634
  11,963
  14,626
  17,630
  20,976
  24,664
  28,690
  33,048
  37,732
  42,734
  48,045
  53,660
  59,572
  65,778
  72,273
  79,057
  86,132
  93,499
  101,164
  109,134
  117,418
Revenue / Adjusted assets
  1.191
  1.191
  1.191
  1.191
  1.191
  1.191
  1.191
  1.191
  1.191
  1.191
  1.191
  1.191
  1.191
  1.191
  1.191
  1.191
  1.191
  1.191
  1.191
  1.191
  1.191
  1.191
  1.191
  1.191
  1.191
  1.191
  1.191
  1.191
  1.191
  1.191
Average production assets, $m
  452
  699
  1,045
  1,516
  2,139
  2,940
  3,946
  5,182
  6,668
  8,422
  10,458
  12,786
  15,412
  18,337
  21,561
  25,081
  28,891
  32,985
  37,357
  42,001
  46,909
  52,078
  57,502
  63,181
  69,111
  75,296
  81,736
  88,437
  95,405
  102,646
Working capital, $m
  -4
  -7
  -10
  -14
  -20
  -28
  -38
  -49
  -64
  -80
  -100
  -122
  -147
  -175
  -206
  -239
  -276
  -315
  -356
  -401
  -447
  -497
  -548
  -603
  -659
  -718
  -780
  -843
  -910
  -979
Total debt, $m
  408
  661
  1,018
  1,503
  2,144
  2,969
  4,005
  5,277
  6,807
  8,613
  10,709
  13,106
  15,809
  18,820
  22,140
  25,763
  29,686
  33,901
  38,402
  43,183
  48,236
  53,557
  59,142
  64,988
  71,094
  77,461
  84,091
  90,990
  98,163
  105,619
Total liabilities, $m
  465
  719
  1,076
  1,561
  2,202
  3,027
  4,063
  5,335
  6,865
  8,671
  10,767
  13,164
  15,867
  18,878
  22,197
  25,821
  29,743
  33,959
  38,460
  43,241
  48,294
  53,615
  59,200
  65,046
  71,152
  77,518
  84,149
  91,048
  98,221
  105,676
Total equity, $m
  52
  80
  120
  173
  245
  336
  451
  593
  763
  963
  1,196
  1,463
  1,763
  2,098
  2,466
  2,869
  3,305
  3,773
  4,273
  4,805
  5,366
  5,957
  6,578
  7,227
  7,906
  8,613
  9,350
  10,116
  10,913
  11,742
Total liabilities and equity, $m
  517
  799
  1,196
  1,734
  2,447
  3,363
  4,514
  5,928
  7,628
  9,634
  11,963
  14,627
  17,630
  20,976
  24,663
  28,690
  33,048
  37,732
  42,733
  48,046
  53,660
  59,572
  65,778
  72,273
  79,058
  86,131
  93,499
  101,164
  109,134
  117,418
Debt-to-equity ratio
  7.880
  8.280
  8.520
  8.670
  8.760
  8.830
  8.870
  8.900
  8.920
  8.940
  8.950
  8.960
  8.970
  8.970
  8.980
  8.980
  8.980
  8.980
  8.990
  8.990
  8.990
  8.990
  8.990
  8.990
  8.990
  8.990
  8.990
  8.990
  8.990
  9.000
Adjusted equity ratio
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100

CASH FLOW

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income, $m
  70
  119
  184
  273
  390
  540
  727
  956
  1,230
  1,552
  1,942
  2,367
  2,845
  3,375
  3,959
  4,594
  5,281
  6,018
  6,803
  7,637
  8,517
  9,442
  10,413
  11,429
  12,489
  13,594
  14,744
  15,941
  17,185
  18,478
Depreciation, amort., depletion, $m
  70
  95
  129
  176
  239
  319
  419
  543
  692
  867
  1,046
  1,279
  1,541
  1,834
  2,156
  2,508
  2,889
  3,299
  3,736
  4,200
  4,691
  5,208
  5,750
  6,318
  6,911
  7,530
  8,174
  8,844
  9,540
  10,265
Funds from operations, $m
  140
  214
  314
  450
  629
  859
  1,146
  1,499
  1,921
  2,419
  2,988
  3,646
  4,386
  5,209
  6,115
  7,102
  8,170
  9,316
  10,539
  11,837
  13,208
  14,650
  16,163
  17,747
  19,400
  21,123
  22,918
  24,785
  26,725
  28,742
Change in working capital, $m
  -2
  -2
  -3
  -4
  -6
  -8
  -10
  -12
  -14
  -17
  -19
  -22
  -25
  -28
  -31
  -34
  -36
  -39
  -42
  -44
  -47
  -49
  -52
  -54
  -57
  -59
  -61
  -64
  -66
  -69
Cash from operations, $m
  142
  216
  317
  454
  635
  866
  1,156
  1,510
  1,935
  2,435
  3,008
  3,668
  4,411
  5,237
  6,146
  7,136
  8,206
  9,355
  10,581
  11,881
  13,254
  14,699
  16,215
  17,801
  19,456
  21,182
  22,979
  24,848
  26,792
  28,812
Maintenance CAPEX, $m
  -28
  -45
  -70
  -104
  -152
  -214
  -294
  -395
  -518
  -667
  -842
  -1,046
  -1,279
  -1,541
  -1,834
  -2,156
  -2,508
  -2,889
  -3,299
  -3,736
  -4,200
  -4,691
  -5,208
  -5,750
  -6,318
  -6,911
  -7,530
  -8,174
  -8,844
  -9,540
New CAPEX, $m
  -170
  -246
  -346
  -471
  -623
  -801
  -1,006
  -1,235
  -1,486
  -1,754
  -2,036
  -2,328
  -2,625
  -2,925
  -3,224
  -3,520
  -3,810
  -4,095
  -4,372
  -4,643
  -4,909
  -5,168
  -5,425
  -5,678
  -5,931
  -6,184
  -6,440
  -6,701
  -6,967
  -7,242
Cash from investing activities, $m
  -198
  -291
  -416
  -575
  -775
  -1,015
  -1,300
  -1,630
  -2,004
  -2,421
  -2,878
  -3,374
  -3,904
  -4,466
  -5,058
  -5,676
  -6,318
  -6,984
  -7,671
  -8,379
  -9,109
  -9,859
  -10,633
  -11,428
  -12,249
  -13,095
  -13,970
  -14,875
  -15,811
  -16,782
Free cash flow, $m
  -56
  -76
  -99
  -121
  -140
  -149
  -144
  -120
  -69
  14
  129
  294
  507
  771
  1,088
  1,460
  1,888
  2,372
  2,910
  3,502
  4,146
  4,840
  5,583
  6,372
  7,207
  8,087
  9,009
  9,974
  10,981
  12,029
Issuance/(repayment) of debt, $m
  142
  254
  356
  485
  641
  825
  1,036
  1,272
  1,530
  1,806
  2,096
  2,397
  2,703
  3,012
  3,319
  3,624
  3,923
  4,215
  4,501
  4,780
  5,053
  5,321
  5,585
  5,846
  6,106
  6,367
  6,631
  6,899
  7,173
  7,456
Issuance/(repurchase) of shares, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash from financing (excl. dividends), $m  
  142
  254
  356
  485
  641
  825
  1,036
  1,272
  1,530
  1,806
  2,096
  2,397
  2,703
  3,012
  3,319
  3,624
  3,923
  4,215
  4,501
  4,780
  5,053
  5,321
  5,585
  5,846
  6,106
  6,367
  6,631
  6,899
  7,173
  7,456
Total cash flow (excl. dividends), $m
  86
  178
  257
  364
  502
  676
  892
  1,152
  1,461
  1,820
  2,226
  2,691
  3,210
  3,782
  4,407
  5,084
  5,811
  6,587
  7,411
  8,282
  9,199
  10,161
  11,167
  12,218
  13,313
  14,454
  15,640
  16,873
  18,154
  19,485
Retained Cash Flow (-), $m
  -52
  -28
  -40
  -54
  -71
  -92
  -115
  -141
  -170
  -201
  -233
  -266
  -300
  -335
  -369
  -403
  -436
  -468
  -500
  -531
  -561
  -591
  -621
  -650
  -678
  -707
  -737
  -767
  -797
  -828
Prev. year cash balance distribution, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash flow adjustment, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash available for distribution, $m
  35
  150
  218
  310
  430
  584
  777
  1,011
  1,291
  1,620
  1,993
  2,425
  2,909
  3,447
  4,038
  4,681
  5,375
  6,119
  6,911
  7,751
  8,638
  9,570
  10,547
  11,569
  12,635
  13,746
  14,903
  16,106
  17,357
  18,656
Discount rate, %
  13.10
  13.76
  14.44
  15.16
  15.92
  16.72
  17.56
  18.43
  19.35
  20.32
  21.34
  22.41
  23.53
  24.70
  25.94
  27.23
  28.60
  30.03
  31.53
  33.10
  34.76
  36.50
  38.32
  40.24
  42.25
  44.36
  46.58
  48.91
  51.35
  53.92
PV of cash for distribution, $m
  31
  116
  145
  176
  206
  231
  250
  261
  263
  255
  237
  214
  187
  157
  127
  99
  75
  54
  38
  25
  16
  10
  6
  3
  2
  1
  0
  0
  0
  0
Current shareholders' claim on cash, %
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0

Blueknight Energy Partners, L.P. is a master limited partnership company. The Company manages its operations through four segments: asphalt terminaling services, crude oil terminaling and storage services, crude oil pipeline services, and crude oil trucking and producer field services. Asphalt terminaling services segment operations generally consist of fee based activities associated with providing storage, terminaling and throughput services for asphalt product and residual fuel oil. Crude oil terminaling and storage segment operations generally consist of fee based activities associated with providing storage, terminaling, and throughput services for crude oil. Crude oil pipeline services segment operations generally consist of fee-based activity associated with transporting crude oil products on pipelines. Crude oil trucking and producer field services segment operations generally consist of fee-based activity associated with transporting crude oil products on trucks.

FINANCIAL RATIOS  of  Blueknight Energy Partners L.P., L.L.C. (BKEP)

Valuation Ratios
P/E Ratio -10.8
Price to Sales 0.3
Price to Book 2.1
Price to Tangible Book
Price to Cash Flow 1
Price to Free Cash Flow 1.6
Growth Rates
Sales Growth Rate -1.7%
Sales - 3 Yr. Growth Rate %
EPS Growth Rate %
EPS - 3 Yr. Growth Rate %
Capital Spending Gr. Rate -52.4%
Cap. Spend. - 3 Yr. Gr. Rate -21%
Financial Strength
Quick Ratio NaN
Current Ratio 0.4
LT Debt to Equity 1250%
Total Debt to Equity 1250%
Interest Coverage 1
Management Effectiveness
Return On Assets 1.9%
Ret/ On Assets - 3 Yr. Avg. 5.4%
Return On Total Capital -1.5%
Ret/ On T. Cap. - 3 Yr. Avg. 2.9%
Return On Equity -8.8%
Return On Equity - 3 Yr. Avg. 9.6%
Asset Turnover 0.5
Profitability Ratios
Gross Margin 92.1%
Gross Margin - 3 Yr. Avg. 30.7%
EBITDA Margin 21.5%
EBITDA Margin - 3 Yr. Avg. 26.5%
Operating Margin 3.4%
Oper. Margin - 3 Yr. Avg. 10.5%
Pre-Tax Margin -2.8%
Pre-Tax Margin - 3 Yr. Avg. 5.3%
Net Profit Margin -2.8%
Net Profit Margin - 3 Yr. Avg. 5.2%
Effective Tax Rate 0%
Eff/ Tax Rate - 3 Yr. Avg. 4.8%
Payout Ratio -940%

BKEP stock valuation input parameters

Revenue. Company's revenue (or sales) is always the starting point of any cash flow forecast. In the BKEP stock intrinsic value calculation we used $385 million for the last fiscal year's total revenue generated by Blueknight Energy Partners L.P., L.L.C.. The default revenue input number comes from 0001 income statement of Blueknight Energy Partners L.P., L.L.C.. You may change it if you feel that it should be adjusted for some unusual circumstances that are not expected to be repeated in the future or if you already know (from interim financial statements, for example) that this year's revenue is going to be quite different.

Revenue growth rate. Forecasted future revenue growth rate is the most important input parameter for the intrinsic value calculation. Unlike other input parameters that are reasonably expected to be in line with their historic averages or their historic trends, the revenue growth rate by and large is a wild card: nobody really knows what the company's revenue will be in the future. Of course, the level of unpredictability is different for different industries (utility companies being the most predictable and, thus, less risky).
    We use three input parameters to forecast the revenue growth rate in our BKEP stock valuation model: a) initial revenue growth rate of 60% whose default value is the revenue growth rate in the most recent quarter compared to the quarterly revenue a year ago; b) terminal revenue growth rate of 5% whose default value is chosen to be close to the average nominal (i.e. not adjusted for inflation) GDP growth rate; and c) revenue decline factor of 0.9, which stipulates that revenue growth rate in each forecasted year will be equal to the difference of the revenue growth rate in the preceding year and the terminal revenue growth rate multiplied by this revenue decline factor (with the passage of time the revenue growth rate will be approaching the terminal revenue growth rate, but not quite reaching it - though the difference could be infinitesimally small).
    At the revenue decline factor of 1, the future revenue growth rate is forecasted to be constant and equal to the initial revenue growth rate. The smaller the revenue decline factor, the faster the revenue growth rate will approach the terminal revenue growth.

Discount rate. The discount rate is used for determining the present value of future cash flows: future cash flows are "discounted" as at normal conditions (that translate into positive expected return on investment) one dollar today is worth more than the same dollar in the future. Unlike all other valuation models, we use variable discount rate, i.e. it increases for each consecutive year. This is done to account for higher risk of cash flows coming in further in the future.
    The initial discount rate of 13.1%, whose default value for BKEP is calculated based on our internal credit rating of Blueknight Energy Partners L.P., L.L.C., is applied to the cash flow expected to be received a year from now (well, actually, to be precise, in the financial year following the base year - the last year for which we have financial statements). For each consecutive year the discount rate is multiplied by the discount rate multiplier of 1.05, e.i. each year it increases by 5%. Feel free to change this number to correspond to your level of risk assessment of Blueknight Energy Partners L.P., L.L.C..
    By the way, it is easy to set the discount rate to be constant (this would make comparison with other valuation models easier): just set the discount rate multiplier equal to 1 and chose the magnitude of the initial discount rate to your liking.

Variable cost ratio is the ratio of variable costs (i.e. costs that fluctuate with fluctuation of the volume of production) to the revenue expressed as a percentage. In the calculation of intrinsic value of BKEP stock the variable cost ratio is equal to 84.2%.

Fixed operating expenses is just that - expenses that are not dependant on the volume of production. They are set to $0 million in the base year in the intrinsic value calculation for BKEP stock. These expenses increase with the level of inflation in subsequent years.

Interest rate on debt is the average all-in rate of interest paid by the company on its debt. It is set at 5.9% for Blueknight Energy Partners L.P., L.L.C..

Corporate tax rate of 27% is the nominal tax rate for Blueknight Energy Partners L.P., L.L.C.. In reality, companies find ways to pay much less taxes than that or not to pay them at all.

Cash flow adjustment could be used for any adjustment the investor deems necessary. Most commonly we use this field to account for stock options-related effects in excess of what is reported on the company's income statement. The cash flow adjustment is expressed as a percentage of the revenue, and in the current valuation of the BKEP stock is equal to 0%.

Production assets are the company's assets used for manufacturing products or provision of services. In the valuation model input table they are expressed as a percentage of revenue and for BKEP are equal to 73.4%.

Life of production assets of 10 years is the average useful life of capital assets used in Blueknight Energy Partners L.P., L.L.C. operations. It is used to calculate yearly capital expenditures needed to keep these assets in good order - we call it the maintenance CAPEX.

Working capital is the difference between the company's current assets and liabilities. In the model we use the ratio of working capital to revenue, which for BKEP is equal to -0.7%. A negative number means that the company is apt at using financial resources of its suppliers and customers; a large positive number, on the other hand, means that it either provides in-kind financing to others or is not good at managing its inventories.

Book value of equity - $0 million for Blueknight Energy Partners L.P., L.L.C. - is used in calculation of the "floor" for intrinsic valuation based on the discounted cash flow (DCF) method. Even if the prospects are very bad for a company, its assets could always be sold now for their current fair market value.

Shares outstanding of 40.717 million for Blueknight Energy Partners L.P., L.L.C. is needed to calculate the intrinsic value of one share.

Market capitalization is used here only for reference purposes and as a quick check that the share price and the number of shares outstanding numbers are correct - something especially to be cognizant about at stock splits. So, the market capitalization of Blueknight Energy Partners L.P., L.L.C. at the current share price and the inputted number of shares is $0.1 billion.

RELATED COMPANIES Price Int.Val. Rating
MMP Magellan Midst 65.90 82.96  buy
EPD Enterprise Pro 30.57 16.77  sell
XOM Exxon Mobil Co 77.63 74.13  hold
COP ConocoPhillips 61.76 7.04  str.sell

CONTACT US      

About X-FIN       Privacy policy       Terms of use      

Copyright © X-FIN.com 2005-2019. All rigths reserved.