CROSSTEX EGY LP (XTEX) |
Midstream – Consensus Forecasts of Midstream Revenue in Millions  |
Dec-05 |
Dec-06 |
Dec-07 |
Dec-08 |
08/05 |
| $2,982.9 |
$3,073.1 |
$3,791.3 |
$4,838.1 |
17.5% |
|
| Treating and Other – Consensus Forecasts of Treating and Other Revenue in Millions |
Dec-05 |
Dec-06 |
Dec-07 |
Dec-08 |
08/05 |
| $49.8 |
$66.2 |
$65.1 |
$70.2 |
12.1% |
|
EPS FORECASTS
|
This section is designed to find errors as the consensus forecast of EPS. The consensus forecasts for the lines in the CROSSTEX EGY LP Income Statement are shown and below each consensus forecast is a wiki section to discuss why the consensus forecast of that item may be high or low
|
|
| Consensus Forecasts of Total Revenue |
| |
Dec-05 |
Dec-06 |
Dec-07 |
Dec-08 |
08/05 |
| 1. Total Revenue |
$3,032.6 |
$3,139.3 |
$3,858.0 |
$4,907.8 |
17.4% |
|
| Consensus Forecasts of Cost of Goods Sold |
| |
Dec-05 |
Dec-06 |
Dec-07 |
Dec-08 |
| 2. Cost of Goods Sold |
$2,870.5 |
$2,893.8 |
$3,518.8 |
$4,541.8 |
| Percent of Revenue |
95% |
92% |
91% |
93% |
| 3. Gross Profit (1-2) |
$162.10 |
$245.50 |
$339.20 |
$366.00 |
| Percent of Revenue |
5% |
8% |
9% |
7% |
|
| Consensus Forecasts of Selling, General and Administrative Expense |
| |
Dec-05 |
Dec-06 |
Dec-07 |
Dec-08 |
| 4. Selling, General and Administrative Expense |
$32.5 |
$43.1 |
$58.0 |
$66.7 |
| Percent of Revenue |
1% |
1% |
2% |
1% |
|
| Consensus Forecasts of Interest Income/(Expense) |
| |
Dec-05 |
Dec-06 |
Dec-07 |
Dec-08 |
| 6. Interest Income/(Expense) |
$15.8 |
$51.3 |
$78.0 |
$99.7 |
| Percent of Revenue |
1% |
2% |
2% |
2% |
|
| Consensus Forecasts of Pre - Tax Income |
| |
Dec-05 |
Dec-06 |
Dec-07 |
Dec-08 |
| 7. Pre - Tax Income |
$11.7 |
($2.8) |
$15.0 |
($14.9) |
| 8. Tax provisions |
$0.2 |
$0.2 |
$1.0 |
$2.8 |
| Percent of Revenue |
2% |
-7% |
7% |
-19% |
| 9. Net Income (7-8) |
$11.50 |
$0 |
$14.00 |
$0 |
|
| XTEX (CROSSTEX EGY LP) |
$1,554.00 |
$102.42 |
-10.3% |
|
|
0.3 |
4.4 |
Industry Mean |
|
|
12% |
7% |
14.23 |
1.3 |
7.5 |
| S&P 500 |
|
|
23% |
11% |
13.71
| 1.9 |
|
|
|
|
|
|
|
|
|
PNY (PIEDMONT NAT GA) |
$1,532.00 |
$155.70 |
13.1% |
6% |
15.87 |
1.2 |
8.1 |
LG (LACLEDE GRP INC) |
$1,688.00 |
$53.04 |
9.8% |
3% |
13.48 |
0.4 |
7.0 |
NFG (NATL FUEL GAS) |
$1,774.00 |
$214.83 |
13.3% |
12% |
18.50 |
2.2 |
9.9 |
CF is operating cash flow plus after-tax interest expense. |
|
| Discussion of Relative Valuation | | No comments yet. Be the first | |  |
|
|
| | |
Created by: WikiMigrationBot.
Last Modification: Thursday 03 of June, 2010 09:13:02 CDT by WikiMigrationBot.
|
