|
FRP Holdings ، Inc. (FRPH) تقييم DCF
US | Real Estate | Real Estate - Services | NASDAQ
|
- ✓ 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
FRP Holdings, Inc. (FRPH) Bundle
قم بتحسين وقتك وتحسين الدقة باستخدام حاسبة DCF (FRPH)! باستخدام بيانات حقيقية من FRP Holdings ، Inc. والافتراضات القابلة للتخصيص ، فإن هذه الأداة تمكنك من التنبؤ وتحليل وتقييم مقتنيات FRP مثل المستثمر المحنك.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2019 |
AY2 2020 |
AY3 2021 |
AY4 2022 |
AY5 2023 |
FY1 2024 |
FY2 2025 |
FY3 2026 |
FY4 2027 |
FY5 2028 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 23.8 | 23.6 | 31.2 | 37.5 | 41.5 | 48.0 | 55.5 | 64.1 | 74.2 | 85.7 |
| Revenue Growth, % | 0 | -0.72824 | 32.38 | 20.05 | 10.74 | 15.61 | 15.61 | 15.61 | 15.61 | 15.61 |
| EBITDA | 10.0 | 5.3 | 9.3 | 20.1 | 22.5 | 19.4 | 22.4 | 25.9 | 29.9 | 34.6 |
| EBITDA, % | 41.93 | 22.36 | 29.65 | 53.58 | 54.26 | 40.36 | 40.36 | 40.36 | 40.36 | 40.36 |
| Depreciation | 18.0 | 18.4 | 28.9 | 29.5 | 10.8 | 33.7 | 39.0 | 45.1 | 52.1 | 60.3 |
| Depreciation, % | 75.77 | 78.23 | 92.72 | 78.67 | 26.07 | 70.29 | 70.29 | 70.29 | 70.29 | 70.29 |
| EBIT | -8.0 | -13.2 | -19.7 | -9.4 | 11.7 | -14.4 | -16.6 | -19.2 | -22.2 | -25.7 |
| EBIT, % | -33.84 | -55.87 | -63.07 | -25.08 | 28.19 | -29.94 | -29.94 | -29.94 | -29.94 | -29.94 |
| Total Cash | 164.5 | 149.5 | 165.8 | 177.5 | 157.6 | 48.0 | 55.5 | 64.1 | 74.2 | 85.7 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 1.1 | .0 | 2.5 | 2.0 | 3.0 | 2.4 | 2.8 | 3.3 | 3.8 | 4.3 |
| Account Receivables, % | 4.63 | 0 | 8.06 | 5.39 | 7.28 | 5.07 | 5.07 | 5.07 | 5.07 | 5.07 |
| Inventories | 28.1 | 80.4 | 165.5 | .0 | .0 | 28.8 | 33.3 | 38.5 | 44.5 | 51.4 |
| Inventories, % | 118.2 | 340.82 | 530.24 | 0 | 0 | 60 | 60 | 60 | 60 | 60 |
| Accounts Payable | 2.4 | 3.6 | 6.1 | 6.0 | 8.3 | 7.8 | 9.0 | 10.4 | 12.1 | 13.9 |
| Accounts Payable, % | 10.23 | 15.41 | 19.66 | 15.93 | 20.08 | 16.26 | 16.26 | 16.26 | 16.26 | 16.26 |
| Capital Expenditure | 1.1 | -17.5 | 30.0 | 49.2 | .0 | -7.1 | -8.3 | -9.5 | -11.0 | -12.8 |
| Capital Expenditure, % | 4.63 | -74.39 | 95.98 | 131.25 | 0 | -14.88 | -14.88 | -14.88 | -14.88 | -14.88 |
| Tax Rate, % | 17.13 | 17.13 | 17.13 | 17.13 | 17.13 | 17.13 | 17.13 | 17.13 | 17.13 | 17.13 |
| EBITAT | -6.0 | -11.2 | -15.7 | -7.7 | 9.7 | -11.6 | -13.4 | -15.5 | -18.0 | -20.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -13.7 | -60.3 | -41.9 | 236.9 | 21.9 | -13.8 | 13.7 | 15.8 | 18.3 | 21.1 |
| WACC, % | 5.61 | 5.7 | 5.65 | 5.67 | 5.68 | 5.66 | 5.66 | 5.66 | 5.66 | 5.66 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 43.3 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 22 | |||||||||
| Terminal Value | 588 | |||||||||
| Present Terminal Value | 446 | |||||||||
| Enterprise Value | 489 | |||||||||
| Net Debt | 21 | |||||||||
| Equity Value | 468 | |||||||||
| Diluted Shares Outstanding, MM | 19 | |||||||||
| Equity Value Per Share | 24.75 |
What You Will Get
- Real FRPH Financial Data: Pre-filled with FRP Holdings, Inc.'s historical and projected data for precise analysis.
- Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
- Automatic Calculations: See FRP Holdings, Inc.'s intrinsic value update instantly based on your changes.
- Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
- User-Friendly Design: Simple structure and clear instructions for all experience levels.
Key Features
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for FRP Holdings, Inc. (FRPH).
- WACC Calculation Tool: Pre-configured Weighted Average Cost of Capital sheet with adjustable parameters.
- Customizable Forecast Assumptions: Easily modify growth projections, capital spending, and discount rates.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specific to FRP Holdings, Inc. (FRPH).
- Interactive Dashboard and Charts: Visual representations to summarize essential valuation metrics for straightforward analysis.
How It Works
- Step 1: Download the prebuilt Excel template featuring FRP Holdings, Inc. (FRPH) 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 see the recalculated results, including FRP Holdings, Inc. (FRPH)'s intrinsic value.
- Step 5: Utilize the outputs to make informed investment decisions or generate comprehensive reports.
Why Choose This Calculator for FRP Holdings, Inc. (FRPH)?
- Accurate Data: Up-to-date FRP Holdings financials provide dependable valuation outcomes.
- Customizable: Tailor essential variables such as growth rates, WACC, and tax rates to fit your forecasts.
- Time-Saving: Ready-made calculations save you the hassle of building from the ground up.
- Professional-Grade Tool: Crafted for investors, analysts, and consultants focusing on FRP Holdings.
- User-Friendly: Simple design and clear instructions ensure accessibility for all users.
Who Should Use This Product?
- Investors: Evaluate FRP Holdings, Inc. (FRPH) to inform buying or selling decisions.
- CFOs and Financial Analysts: Optimize valuation methodologies and assess financial forecasts.
- Startup Founders: Understand the valuation strategies of established firms like FRP Holdings, Inc. (FRPH).
- Consultants: Create detailed valuation reports for client presentations.
- Students and Educators: Utilize current data to learn and teach valuation practices.
What the Template Contains
- Historical Data: Includes FRP Holdings, Inc. (FRPH)’s past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate FRP Holdings, Inc. (FRPH)’s intrinsic value.
- WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
- Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
- Quarterly and Annual Statements: A complete breakdown of FRP Holdings, Inc. (FRPH)’s financials.
- Interactive Dashboard: Visualize valuation results and projections dynamically.
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.