|
Brookdale Senior Living Inc. (BKD) DCF تقييم |
Fully Editable: Tailor To Your Needs In Excel Or Sheets
Professional Design: Trusted, Industry-Standard Templates
Investor-Approved Valuation Models
MAC/PC Compatible, Fully Unlocked
No Expertise Is Needed; Easy To Follow
Brookdale Senior Living Inc. (BKD) Bundle
تبسيط تقييم Brookdale Senior Living Inc. (BKD) مع هذه الآلة الحاسبة DCF القابلة للتخصيص! يضم Real Brookdale Senior Living Inc. (BKD) ومدخلات التنبؤ القابلة للتعديل ، يمكنك اختبار السيناريوهات وكشف القيمة العادلة Brookdale Senior Living Inc. (BKD) في دقائق.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3,424.4 | 2,745.9 | 2,744.9 | 3,006.8 | 3,125.5 | 2,994.3 | 2,868.6 | 2,748.2 | 2,632.9 | 2,522.3 |
| Revenue Growth, % | 0 | -19.82 | -0.03572611 | 9.54 | 3.95 | -4.2 | -4.2 | -4.2 | -4.2 | -4.2 |
| EBITDA | 374.9 | 159.3 | 268.8 | 370.4 | 413.4 | 311.9 | 298.9 | 286.3 | 274.3 | 262.8 |
| EBITDA, % | 10.95 | 5.8 | 9.79 | 12.32 | 13.23 | 10.42 | 10.42 | 10.42 | 10.42 | 10.42 |
| Depreciation | 3,394.0 | 2,902.7 | 2,886.0 | 342.7 | 367.5 | 1,929.9 | 1,848.9 | 1,771.3 | 1,697.0 | 1,625.7 |
| Depreciation, % | 99.11 | 105.71 | 105.14 | 11.4 | 11.76 | 64.45 | 64.45 | 64.45 | 64.45 | 64.45 |
| EBIT | -3,019.1 | -2,743.4 | -2,617.2 | 27.7 | 45.9 | -1,683.0 | -1,612.3 | -1,544.7 | -1,479.8 | -1,417.7 |
| EBIT, % | -88.16 | -99.91 | -95.35 | 0.92232 | 1.47 | -56.21 | -56.21 | -56.21 | -56.21 | -56.21 |
| Total Cash | 553.3 | 529.4 | 447.5 | 307.7 | 328.8 | 434.2 | 415.9 | 398.5 | 381.7 | 365.7 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 109.2 | 51.1 | 55.8 | 48.4 | 51.9 | 62.0 | 59.4 | 56.9 | 54.5 | 52.2 |
| Account Receivables, % | 3.19 | 1.86 | 2.03 | 1.61 | 1.66 | 2.07 | 2.07 | 2.07 | 2.07 | 2.07 |
| Inventories | 44.1 | 30.5 | 27.7 | .0 | .0 | 20.4 | 19.6 | 18.7 | 18.0 | 17.2 |
| Inventories, % | 1.29 | 1.11 | 1.01 | 0 | 0 | 0.68182 | 0.68182 | 0.68182 | 0.68182 | 0.68182 |
| Accounts Payable | 71.2 | 76.1 | 71.0 | 66.5 | 65.5 | 70.4 | 67.4 | 64.6 | 61.9 | 59.3 |
| Accounts Payable, % | 2.08 | 2.77 | 2.59 | 2.21 | 2.1 | 2.35 | 2.35 | 2.35 | 2.35 | 2.35 |
| Capital Expenditure | -185.9 | -176.7 | -196.9 | -233.2 | .0 | -160.4 | -153.7 | -147.3 | -141.1 | -135.2 |
| Capital Expenditure, % | -5.43 | -6.43 | -7.17 | -7.76 | 0 | -5.36 | -5.36 | -5.36 | -5.36 | -5.36 |
| Tax Rate, % | -2.32 | -2.32 | -2.32 | -2.32 | -2.32 | -2.32 | -2.32 | -2.32 | -2.32 | -2.32 |
| EBITAT | -2,836.6 | -2,535.1 | -2,600.2 | 29.1 | 47.0 | -1,634.9 | -1,566.3 | -1,500.5 | -1,437.5 | -1,377.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 289.4 | 267.5 | 81.9 | 169.2 | 410.0 | 108.9 | 129.5 | 124.0 | 118.8 | 113.8 |
| WACC, % | 11.46 | 11.33 | 11.91 | 11.96 | 11.96 | 11.73 | 11.73 | 11.73 | 11.73 | 11.73 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 431.8 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 118 | |||||||||
| Terminal Value | 1,532 | |||||||||
| Present Terminal Value | 880 | |||||||||
| Enterprise Value | 1,312 | |||||||||
| Net Debt | 1,321 | |||||||||
| Equity Value | -9 | |||||||||
| Diluted Shares Outstanding, MM | 228 | |||||||||
| Equity Value Per Share | -0.04 |
What You Will Get
- Comprehensive BKD Financials: Access to historical and projected data for precise valuation.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
- Real-Time Calculations: Dynamic calculations for intrinsic value and NPV.
- Scenario Analysis: Evaluate various scenarios to assess Brookdale’s future performance.
- User-Friendly Design: Designed for professionals while remaining approachable for newcomers.
Key Features
- Comprehensive Financial Data: Access reliable historical performance and future estimates for Brookdale Senior Living Inc. (BKD).
- Adjustable Forecast Parameters: Modify highlighted inputs such as discount rates, growth projections, and profit margins.
- Real-Time Calculations: Instant updates to Discounted Cash Flow (DCF), Net Present Value (NPV), and cash flow assessments.
- User-Friendly Dashboard: Intuitive charts and summaries to help you interpret your valuation findings.
- Designed for All Skill Levels: A straightforward, accessible layout tailored for investors, financial officers, and advisors.
How It Works
- Step 1: Download the prebuilt Excel template featuring Brookdale Senior Living Inc.'s (BKD) data.
- Step 2: Navigate through the pre-filled sheets to familiarize yourself with the essential metrics.
- Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly view updated results, including Brookdale's intrinsic value.
- Step 5: Make informed investment decisions or create reports based on the outputs.
Why Choose Brookdale Senior Living Inc. (BKD)?
- Reputation: Established leader in senior living services with a proven track record.
- Comprehensive Care: Offers a wide range of personalized care options to meet diverse needs.
- Community Focused: Prioritizes creating a supportive and engaging environment for residents.
- Experienced Team: Staffed by trained professionals dedicated to enhancing quality of life.
- Accessible Information: User-friendly resources available for families to make informed decisions.
Who Should Use Brookdale Senior Living Inc. (BKD)?
- Investors: Gain insights into the senior living market with a reliable investment analysis tool.
- Financial Analysts: Streamline your evaluations with a customizable financial model tailored for senior living.
- Consultants: Efficiently modify the template for client proposals or strategic reports in the senior care sector.
- Healthcare Enthusiasts: Enhance your knowledge of the senior living industry through practical examples and case studies.
- Educators and Students: Utilize it as a hands-on resource in courses focused on healthcare finance and management.
What the Template Contains
- Pre-Filled DCF Model: Brookdale Senior Living Inc.’s (BKD) financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital specific to Brookdale.
- Financial Ratios: Assess Brookdale’s profitability, leverage, and operational efficiency.
- Editable Inputs: Modify assumptions such as growth rates, margins, and capital expenditures to tailor your analysis.
- Financial Statements: Access annual and quarterly reports to facilitate thorough examination.
- Interactive Dashboard: Easily visualize essential valuation metrics and outcomes for Brookdale.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.