|
Farmland Partners Inc. (FPI) تقييم DCF |
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
Farmland Partners Inc. (FPI) Bundle
سواء كنت مستثمرًا أو محللًا ، فإن حاسبة DCF (FPI) هذه هي المورد الخاص بك للتقييم الدقيق. مزود ببيانات حقيقية من Farmland Partners Inc. ، يمكنك ضبط التوقعات ومراقبة الآثار على الفور.
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 | 50.7 | 51.7 | 61.2 | 57.5 | 58.2 | 60.5 | 62.9 | 65.3 | 67.8 | 70.5 |
| Revenue Growth, % | 0 | 2.07 | 18.31 | -6.12 | 1.32 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 |
| EBITDA | 30.3 | 33.8 | 32.1 | 60.9 | 85.9 | 45.7 | 47.5 | 49.3 | 51.2 | 53.2 |
| EBITDA, % | 59.8 | 65.36 | 52.44 | 105.98 | 147.49 | 75.52 | 75.52 | 75.52 | 75.52 | 75.52 |
| Depreciation | 28.4 | 34.9 | 36.2 | 7.5 | 5.6 | 24.8 | 25.8 | 26.8 | 27.9 | 28.9 |
| Depreciation, % | 55.95 | 67.5 | 59.2 | 13.05 | 9.6 | 41.06 | 41.06 | 41.06 | 41.06 | 41.06 |
| EBIT | 2.0 | -1.1 | -4.1 | 53.4 | 80.3 | 22.7 | 23.6 | 24.5 | 25.5 | 26.5 |
| EBIT, % | 3.85 | -2.14 | -6.76 | 92.93 | 137.89 | 37.58 | 37.58 | 37.58 | 37.58 | 37.58 |
| Total Cash | 27.2 | 30.2 | 7.7 | 5.5 | 78.4 | 28.3 | 29.4 | 30.6 | 31.8 | 33.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 6.5 | 11.0 | 29.0 | 38.9 | 55.3 | 29.5 | 30.7 | 31.9 | 33.1 | 34.4 |
| Account Receivables, % | 12.76 | 21.28 | 47.34 | 67.75 | 94.98 | 48.82 | 48.82 | 48.82 | 48.82 | 48.82 |
| Inventories | 1.1 | 3.1 | 2.8 | 2.3 | 2.7 | 2.6 | 2.7 | 2.8 | 2.9 | 3.0 |
| Inventories, % | 2.2 | 5.91 | 4.59 | 4.06 | 4.57 | 4.27 | 4.27 | 4.27 | 4.27 | 4.27 |
| Accounts Payable | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Accounts Payable, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Expenditure | -2.7 | -2.7 | -4.2 | .0 | .0 | -2.1 | -2.2 | -2.3 | -2.4 | -2.5 |
| Capital Expenditure, % | -5.24 | -5.24 | -6.94 | 0 | 0 | -3.48 | -3.48 | -3.48 | -3.48 | -3.48 |
| Tax Rate, % | 2.48 | 2.48 | 2.48 | 2.48 | 2.48 | 2.48 | 2.48 | 2.48 | 2.48 | 2.48 |
| EBITAT | -2.7 | .7 | -4.0 | 52.4 | 78.3 | 13.2 | 13.8 | 14.3 | 14.9 | 15.4 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 15.4 | 26.4 | 10.3 | 50.4 | 67.2 | 61.8 | 36.1 | 37.5 | 39.0 | 40.5 |
| WACC, % | 7.98 | 7.98 | 11.19 | 11.27 | 11.25 | 9.93 | 9.93 | 9.93 | 9.93 | 9.93 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 166.3 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 42 | |||||||||
| Terminal Value | 710 | |||||||||
| Present Terminal Value | 442 | |||||||||
| Enterprise Value | 609 | |||||||||
| Net Debt | -78 | |||||||||
| Equity Value | 687 | |||||||||
| Diluted Shares Outstanding, MM | 56 | |||||||||
| Equity Value Per Share | 12.27 |
What You Will Get
- Editable Forecast Inputs: Easily modify assumptions (growth %, margins, WACC) to explore various scenarios.
- Real-World Data: Farmland Partners Inc. (FPI) financial data pre-filled to kickstart your analysis.
- Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value for you.
- Customizable and Professional: A refined Excel model that adjusts to your valuation requirements.
- Built for Analysts and Investors: Perfect for evaluating projections, validating strategies, and optimizing time.
Key Features
- Real-Life FPI Data: Pre-filled with Farmland Partners Inc.'s historical performance and future projections.
- Fully Customizable Inputs: Modify revenue growth, operating expenses, cap rates, tax implications, and land acquisitions.
- Dynamic Valuation Model: Automatic adjustments to Net Present Value (NPV) and intrinsic value based on your parameters.
- Scenario Testing: Develop various forecast scenarios to evaluate different valuation possibilities.
- User-Friendly Design: Intuitive, organized, and tailored for both professionals and newcomers.
How It Works
- 1. Access the Template: Download and open the Excel file containing Farmland Partners Inc. (FPI)'s preloaded data.
- 2. Modify Assumptions: Adjust key variables such as growth rates, WACC, and capital expenditures.
- 3. Analyze Results Immediately: The DCF model automatically calculates the intrinsic value and NPV.
- 4. Explore Scenarios: Evaluate multiple forecasts to assess various valuation outcomes.
- 5. Present with Assurance: Showcase professional valuation insights to back your decisions.
Why Choose This Calculator for Farmland Partners Inc. (FPI)?
- Accurate Data: Utilize real financials from Farmland Partners Inc. for dependable valuation outcomes.
- Customizable: Modify essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
- Time-Saving: Pre-configured calculations save you the hassle of starting from the ground up.
- Professional-Grade Tool: Tailored for investors, analysts, and consultants in the agricultural sector.
- User-Friendly: An intuitive design and step-by-step guidance make it accessible for all users.
Who Should Use This Product?
- Individual Investors: Gain insights to make informed decisions about investing in Farmland Partners Inc. (FPI).
- Financial Analysts: Enhance valuation processes with comprehensive financial models tailored for Farmland Partners Inc. (FPI).
- Consultants: Provide clients with expert valuation analyses of Farmland Partners Inc. (FPI) swiftly and accurately.
- Business Owners: Learn how agricultural REITs like Farmland Partners Inc. (FPI) are valued to inform your own business strategies.
- Finance Students: Explore valuation methodologies using real-world data and case studies related to Farmland Partners Inc. (FPI).
What the Template Contains
- Comprehensive DCF Model: Editable template featuring detailed valuation calculations specific to Farmland Partners Inc. (FPI).
- Real-World Data: Historical and projected financials for Farmland Partners Inc. (FPI) preloaded for in-depth 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 the company's performance.
- Key Ratios: Integrated analysis for profitability, efficiency, and leverage tailored to Farmland Partners Inc. (FPI).
- Dashboard with Visual Outputs: Charts and tables designed for clear, actionable results regarding Farmland Partners Inc. (FPI).
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.