Loading...

Free Cash Flow Build Up

Hugoton Royalty Trust

Hugoton Royalty Trust (HGT)

Energy

Year
A/P
2013
Actual
2014
Actual
2015
Actual
2016
Actual
2017
Actual
2018
Projected
2019
Projected
2020
Projected
2021
Projected
2022
Projected
2023
Projected
Revenue 37.0045.008.003.005.004.303.693.172.722.342.01
EBITDA -----------
EBIT -----------
Tax Rate -----------
EBIAT -----------
Depreciation -----------
Accounts Receivable -----------
Inventories -----------
Accounts Payable -1.00-3.00----0.04-0.03-0.03-0.02-0.02
Capital Expenditure -----------
UFCF -----------
WACC
PV UFCF ------
SUM PV UFCF -