|
Invitation Homes Inc. (Invh) DCF تقييم
US | Real Estate | REIT - Residential | NYSE
|
- ✓ 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
Invitation Homes Inc. (INVH) Bundle
اكتشف القيمة الحقيقية لـ Invitation Homes Inc. (Invh) مع حاسبة DCF المهنية! اضبط الافتراضات الرئيسية واستكشاف السيناريوهات المختلفة وتقييم كيفية تأثير التعديلات على تقييم Invitation Homes Inc. (Invh) - كل ذلك ضمن قالب Excel واحد.
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 | 1,822.8 | 1,995.1 | 2,228.5 | 2,432.3 | 2,618.9 | 2,867.5 | 3,139.7 | 3,437.7 | 3,764.1 | 4,121.3 |
| Revenue Growth, % | 0 | 9.45 | 11.7 | 9.14 | 7.67 | 9.49 | 9.49 | 9.49 | 9.49 | 9.49 |
| EBITDA | 1,631.5 | 1,806.8 | 2,015.9 | 1,439.3 | 1,535.8 | 2,227.2 | 2,438.6 | 2,670.0 | 2,923.5 | 3,201.0 |
| EBITDA, % | 89.5 | 90.56 | 90.46 | 59.18 | 58.64 | 77.67 | 77.67 | 77.67 | 77.67 | 77.67 |
| Depreciation | 1,327.4 | 1,457.4 | 1,617.4 | 674.3 | 714.3 | 1,568.2 | 1,717.1 | 1,880.1 | 2,058.5 | 2,253.9 |
| Depreciation, % | 72.82 | 73.05 | 72.58 | 27.72 | 27.28 | 54.69 | 54.69 | 54.69 | 54.69 | 54.69 |
| EBIT | 304.1 | 349.4 | 398.5 | 765.0 | 821.4 | 658.9 | 721.5 | 790.0 | 864.9 | 947.0 |
| EBIT, % | 16.68 | 17.51 | 17.88 | 31.45 | 31.37 | 22.98 | 22.98 | 22.98 | 22.98 | 22.98 |
| Total Cash | 213.4 | 610.2 | 262.9 | 700.6 | 174.5 | 513.6 | 562.4 | 615.7 | 674.2 | 738.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 35.3 | 37.5 | 54.1 | 60.8 | 61.2 | 63.5 | 69.6 | 76.2 | 83.4 | 91.3 |
| Account Receivables, % | 1.93 | 1.88 | 2.43 | 2.5 | 2.34 | 2.22 | 2.22 | 2.22 | 2.22 | 2.22 |
| Inventories | .0 | .0 | -223.6 | .0 | .0 | -57.5 | -63.0 | -69.0 | -75.5 | -82.7 |
| Inventories, % | -0.000054859811 | -0.000300691355 | -10.03 | 0 | 0 | -2.01 | -2.01 | -2.01 | -2.01 | -2.01 |
| Accounts Payable | 149.3 | 193.6 | 198.4 | 200.6 | .0 | 201.0 | 220.1 | 241.0 | 263.8 | 288.9 |
| Accounts Payable, % | 8.19 | 9.71 | 8.9 | 8.25 | 0 | 7.01 | 7.01 | 7.01 | 7.01 | 7.01 |
| Capital Expenditure | -172.3 | -162.8 | -208.1 | -221.1 | -219.4 | -254.7 | -278.9 | -305.4 | -334.4 | -366.1 |
| Capital Expenditure, % | -9.45 | -8.16 | -9.34 | -9.09 | -8.38 | -8.88 | -8.88 | -8.88 | -8.88 | -8.88 |
| Tax Rate, % | 0.31799 | 0.31799 | 0.31799 | 0.31799 | 0.31799 | 0.31799 | 0.31799 | 0.31799 | 0.31799 | 0.31799 |
| EBITAT | 302.2 | 347.6 | 397.0 | 762.8 | 818.8 | 656.1 | 718.4 | 786.6 | 861.2 | 943.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 1,571.4 | 1,684.3 | 2,018.0 | 987.8 | 1,112.7 | 2,225.8 | 2,175.1 | 2,381.5 | 2,607.6 | 2,855.1 |
| WACC, % | 7.67 | 7.67 | 7.67 | 7.68 | 7.68 | 7.67 | 7.67 | 7.67 | 7.67 | 7.67 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 9,763.7 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 2,969 | |||||||||
| Terminal Value | 80,819 | |||||||||
| Present Terminal Value | 55,842 | |||||||||
| Enterprise Value | 65,605 | |||||||||
| Net Debt | 8,028 | |||||||||
| Equity Value | 57,578 | |||||||||
| Diluted Shares Outstanding, MM | 614 | |||||||||
| Equity Value Per Share | 93.83 |
What You Will Get
- Real Invitation Homes Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Invitation Homes Inc. (INVH).
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates specific to Invitation Homes Inc. (INVH).
- Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Invitation Homes Inc. (INVH)’s fair value.
- Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections for Invitation Homes Inc. (INVH).
- Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility for Invitation Homes Inc. (INVH).
Key Features
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Invitation Homes Inc. (INVH).
- WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable inputs specific to the real estate sector.
- Customizable Forecast Assumptions: Adjust growth projections, capital expenditures, and discount rates to suit your analysis.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios pertinent to Invitation Homes Inc. (INVH).
- Interactive Dashboard and Charts: Visual representations that summarize essential valuation metrics for straightforward analysis.
How It Works
- Download: Get the ready-to-use Excel file featuring Invitation Homes Inc.'s (INVH) financial data.
- Customize: Modify projections, including rental growth, operating margins, and discount rates.
- Update Automatically: The intrinsic value and cash flow calculations refresh in real-time.
- Test Scenarios: Generate various projections and analyze results instantly.
- Make Decisions: Leverage the valuation findings to inform your investment choices.
Why Choose Invitation Homes Inc. (INVH)?
- Streamlined Process: No need to start from scratch – our platform is ready for immediate use.
- Enhanced Precision: Dependable data and methodologies minimize errors in property valuation.
- Completely Adaptable: Customize the framework to align with your market insights and forecasts.
- User-Friendly: Intuitive visuals and outputs simplify the analysis of results.
- Preferred by Professionals: Crafted for industry experts who prioritize accuracy and functionality.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling Invitation Homes Inc. (INVH) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models for Invitation Homes Inc. (INVH).
- Consultants: Deliver professional valuation insights on Invitation Homes Inc. (INVH) to clients quickly and accurately.
- Real Estate Professionals: Understand how companies like Invitation Homes Inc. (INVH) are valued to enhance your investment strategies.
- Finance Students: Learn valuation techniques using real-world data and scenarios related to Invitation Homes Inc. (INVH).
What the Template Contains
- Pre-Filled DCF Model: Invitation Homes Inc.’s (INVH) financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
- Financial Ratios: Evaluate Invitation Homes Inc.’s (INVH) profitability, leverage, and efficiency.
- Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
- Financial Statements: Annual and quarterly reports to support detailed analysis.
- Interactive Dashboard: Easily visualize key valuation metrics and 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.