Franklin BSP Realty Trust, Inc. (FBRT) DCF Valuation

Franklin BSP Realty Trust ، Inc. (FBRT) DCF تقييم

US | Real Estate | REIT - Mortgage | NYSE
Franklin BSP Realty Trust, Inc. (FBRT) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

Franklin BSP Realty Trust, Inc. (FBRT) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

استكشف المستقبل المالي لـ Franklin BSP Realty Trust ، Inc. (FBRT) مع حاسبة DCF سهلة الاستخدام! أدخل افتراضاتك للنمو والهوامش والتكاليف لحساب القيمة الجوهرية لـ Franklin BSP Realty Trust ، Inc. (FBRT) وتعزيز استراتيجية الاستثمار الخاصة بك.


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 184.2 221.6 367.4 230.8 548.9 753.3 1,033.7 1,418.6 1,946.7 2,671.4
Revenue Growth, % 0 20.35 65.74 -37.17 137.84 37.23 37.23 37.23 37.23 37.23
EBITDA 64.6 167.1 106.5 163.2 116.4 348.5 478.3 656.4 900.7 1,236.1
EBITDA, % 35.06 75.38 29 70.7 21.21 46.27 46.27 46.27 46.27 46.27
Depreciation 63.5 41.6 130.0 8.4 5.6 140.6 192.9 264.7 363.3 498.6
Depreciation, % 34.49 18.77 35.38 3.64 1.03 18.66 18.66 18.66 18.66 18.66
EBIT 1.1 125.5 -23.4 154.8 110.8 208.0 285.4 391.6 537.4 737.5
EBIT, % 0.57392 56.6 -6.38 67.06 20.18 27.61 27.61 27.61 27.61 27.61
Total Cash 82.1 154.9 415.0 343.7 387.4 580.1 796.0 1,092.4 1,499.1 2,057.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 2,875.3 4,528.2 5,321.1 4,989.8 42.2
Account Receivables, % 1561.24 2042.98 1448.46 2162 7.69
Inventories 26.5 90.0 127.8 .0 .0 135.3 185.7 254.8 349.6 479.8
Inventories, % 14.39 40.63 34.78 0 0 17.96 17.96 17.96 17.96 17.96
Accounts Payable 5.1 12.7 17.7 13.3 14.4 32.7 44.9 61.7 84.6 116.1
Accounts Payable, % 2.78 5.73 4.81 5.78 2.63 4.35 4.35 4.35 4.35 4.35
Capital Expenditure .0 2,881.4 -.7 .0 .0 -.3 -.4 -.5 -.7 -1.0
Capital Expenditure, % 0 1300 -0.18048 0 0 -0.03609538 -0.03609538 -0.03609538 -0.03609538 -0.03609538
Tax Rate, % 26.34 26.34 26.34 26.34 26.34 26.34 26.34 26.34 26.34 26.34
EBITAT 1.1 110.0 -24.5 158.5 81.6 191.9 263.3 361.4 495.9 680.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -2,832.1 1,324.2 -720.7 621.7 5,035.9 -356.8 189.0 259.4 356.0 488.6
WACC, % 8.3 7.53 8.3 8.3 6.65 7.81 7.81 7.81 7.81 7.81
PV UFCF
SUM PV UFCF 637.6
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 498
Terminal Value 8,572
Present Terminal Value 5,884
Enterprise Value 6,522
Net Debt -184
Equity Value 6,706
Diluted Shares Outstanding, MM 82
Equity Value Per Share 81.94

What You Will Get

  • Editable Forecast Inputs: Easily modify assumptions (growth %, margins, WACC) to explore various scenarios.
  • Real-World Data: Franklin BSP Realty Trust, Inc. (FBRT) financial data pre-loaded to facilitate your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value for you.
  • Customizable and Professional: A sleek Excel model that adjusts to your valuation requirements.
  • Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.

Key Features

  • Comprehensive DCF Calculator: Offers detailed unlevered and levered DCF valuation models tailored for Franklin BSP Realty Trust, Inc. (FBRT).
  • WACC Calculator: Features a pre-built Weighted Average Cost of Capital sheet with adjustable parameters.
  • Customizable Forecast Assumptions: Easily alter growth rates, capital expenditures, and discount rates.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specific to Franklin BSP Realty Trust, Inc. (FBRT).
  • Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for straightforward analysis.

How It Works

  • 1. Access the Template: Download and open the Excel file featuring Franklin BSP Realty Trust, Inc.'s (FBRT) preloaded data.
  • 2. Adjust Assumptions: Modify key inputs such as growth rates, WACC, and capital expenditures to fit your analysis.
  • 3. See Results Immediately: The DCF model automatically calculates intrinsic value and NPV based on your inputs.
  • 4. Explore Scenarios: Evaluate various forecasts to understand different valuation outcomes for (FBRT).
  • 5. Present with Assurance: Share professional valuation insights to enhance your decision-making process.

Why Choose This Calculator for Franklin BSP Realty Trust, Inc. (FBRT)?

  • User-Friendly Interface: Crafted for both novices and seasoned professionals.
  • Customizable Inputs: Adjust parameters easily to suit your financial analysis.
  • Real-Time Valuation: Observe immediate updates to FBRT’s valuation as you change inputs.
  • Preloaded Data: Comes with Franklin BSP Realty Trust’s actual financial metrics for swift evaluations.
  • Relied Upon by Experts: Trusted by investors and analysts for making well-informed choices.

Who Should Use This Product?

  • Investors: Accurately assess Franklin BSP Realty Trust, Inc.'s (FBRT) fair value before making investment choices.
  • CFOs: Utilize a professional-grade DCF model for financial reporting and analysis related to (FBRT).
  • Consultants: Efficiently customize the template for valuation reports tailored to (FBRT) clients.
  • Entrepreneurs: Acquire insights into financial modeling practices employed by industry leaders like (FBRT).
  • Educators: Implement it as a teaching resource to illustrate valuation methodologies relevant to (FBRT).

What the Template Contains

  • Comprehensive DCF Model: Editable template featuring detailed valuation calculations tailored for Franklin BSP Realty Trust, Inc. (FBRT).
  • Real-World Data: Historical and projected financials for Franklin BSP Realty Trust, Inc. (FBRT) preloaded for thorough analysis.
  • Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for enhanced insights into performance.
  • Key Ratios: Integrated analysis for assessing profitability, efficiency, and leverage.
  • Dashboard with Visual Outputs: Visualizations including charts and tables for clear and actionable results.


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.

No products were found matching.