|
PROPERTIES ، Inc. (RHE) 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
Regional Health Properties, Inc. (RHE) Bundle
تم تصميم حاسبة DCF الخاصة بنا (RHE) الخاصة بنا (RHE) الخاصة بنا بتقييم تقييم Properties ، Inc. باستخدام البيانات المالية في العالم الحقيقي وتوفر مرونة كاملة لتعديل جميع المعلمات الأساسية للتوقعات المحسنة.
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 | 20.1 | 17.6 | 26.7 | 35.9 | 17.2 | 18.1 | 19.1 | 20.1 | 21.2 | 22.3 |
| Revenue Growth, % | 0 | -12.69 | 51.83 | 34.6 | -52.22 | 5.38 | 5.38 | 5.38 | 5.38 | 5.38 |
| EBITDA | 3.6 | 5.2 | 4.0 | 6.3 | 1.5 | 3.2 | 3.4 | 3.6 | 3.7 | 3.9 |
| EBITDA, % | 18.05 | 29.51 | 14.9 | 17.5 | 8.45 | 17.68 | 17.68 | 17.68 | 17.68 | 17.68 |
| Depreciation | 19.9 | 15.3 | 24.2 | 39.9 | 2.3 | 14.1 | 14.9 | 15.7 | 16.5 | 17.4 |
| Depreciation, % | 99.02 | 86.95 | 90.51 | 111.05 | 13.14 | 77.92 | 77.92 | 77.92 | 77.92 | 77.92 |
| EBIT | -16.3 | -10.1 | -20.2 | -33.6 | -.8 | -11.3 | -11.9 | -12.5 | -13.2 | -13.9 |
| EBIT, % | -80.97 | -57.44 | -75.61 | -93.55 | -4.68 | -62.45 | -62.45 | -62.45 | -62.45 | -62.45 |
| Total Cash | 4.4 | 4.2 | 6.8 | .8 | 1.0 | 2.9 | 3.0 | 3.2 | 3.3 | 3.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 8.5 | 9.2 | 10.8 | 10.3 | 5.3 | 7.0 | 7.4 | 7.8 | 8.2 | 8.7 |
| Account Receivables, % | 42.1 | 52.36 | 40.33 | 28.67 | 31.16 | 38.92 | 38.92 | 38.92 | 38.92 | 38.92 |
| Inventories | 18.4 | 20.5 | .0 | 17.3 | .0 | 8.7 | 9.1 | 9.6 | 10.1 | 10.7 |
| Inventories, % | 91.23 | 116.71 | 0.000003746722 | 48.09 | 0 | 47.86 | 47.86 | 47.86 | 47.86 | 47.86 |
| Accounts Payable | 3.7 | 3.0 | 3.7 | 3.3 | 2.5 | 2.6 | 2.8 | 2.9 | 3.1 | 3.3 |
| Accounts Payable, % | 18.37 | 17.11 | 14.05 | 9.17 | 14.52 | 14.64 | 14.64 | 14.64 | 14.64 | 14.64 |
| Capital Expenditure | -.1 | -.5 | -.1 | -.3 | -1.0 | -.3 | -.4 | -.4 | -.4 | -.4 |
| Capital Expenditure, % | -0.28807 | -2.56 | -0.46085 | -0.78219 | -5.58 | -1.93 | -1.93 | -1.93 | -1.93 | -1.93 |
| Tax Rate, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EBITAT | -.8 | -55.9 | -47.2 | -73.8 | -.8 | -9.1 | -9.6 | -10.2 | -10.7 | -11.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -4.1 | -44.6 | -3.5 | -51.5 | 21.9 | -5.6 | 4.1 | 4.4 | 4.6 | 4.8 |
| WACC, % | 0.70027 | 5.32 | 5.32 | 5.32 | 5.32 | 4.4 | 4.4 | 4.4 | 4.4 | 4.4 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 10.1 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 5 | |||||||||
| Terminal Value | 206 | |||||||||
| Present Terminal Value | 166 | |||||||||
| Enterprise Value | 176 | |||||||||
| Net Debt | 53 | |||||||||
| Equity Value | 124 | |||||||||
| Diluted Shares Outstanding, MM | 2 | |||||||||
| Equity Value Per Share | 65.81 |
What You Will Get
- Comprehensive RHE Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Regional Health Properties, Inc. (RHE).
- Full Customization: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates to suit your analysis.
- Instant Valuation Updates: Automatic recalculations to assess the impact of changes on Regional Health Properties, Inc.'s (RHE) fair value.
- Versatile Excel Template: Designed for quick edits, scenario testing, and detailed projections tailored for RHE.
- Time-Saving and Accurate: Avoid building models from scratch while ensuring precision and flexibility in your analysis.
Key Features
- Customizable Financial Inputs: Adjust essential variables such as occupancy rates, rental income, and operational expenses.
- Instant DCF Valuation: Quickly computes intrinsic value, net present value (NPV), and additional financial metrics.
- High-Precision Results: Leverages Regional Health Properties, Inc.'s (RHE) actual financial data for accurate valuation insights.
- Effortless Scenario Testing: Evaluate various assumptions and easily compare the resulting outcomes.
- Efficiency Booster: Streamlines the valuation process, removing the necessity to create intricate models from the ground up.
How It Works
- Download the Template: Gain immediate access to the Excel-based RHE DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
- Instant Calculations: The model automatically recalculates Regional Health Properties’ intrinsic value.
- Test Scenarios: Experiment with different assumptions to see how they affect valuation outcomes.
- Analyze and Decide: Utilize the results to inform your investment or financial strategies.
Why Choose This Calculator for Regional Health Properties, Inc. (RHE)?
- Accurate Data: Utilize real financials from Regional Health Properties, Inc. for trustworthy valuation outcomes.
- Customizable: Tailor essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
- Time-Saving: Pre-designed calculations save you from starting from the ground up.
- Professional-Grade Tool: Crafted for investors, analysts, and consultants in the healthcare sector.
- User-Friendly: Easy-to-navigate interface and clear instructions ensure accessibility for all users.
Who Should Use This Product?
- Investors: Effectively assess the fair value of Regional Health Properties, Inc. (RHE) prior to making investment choices.
- CFOs: Utilize a top-tier DCF model for comprehensive financial reporting and analysis.
- Consultants: Efficiently modify the template for client valuation reports.
- Entrepreneurs: Acquire knowledge about financial modeling practices employed by leading health care companies.
- Educators: Implement it as a resource for teaching valuation techniques.
What the Template Contains
- Pre-Filled DCF Model: Regional Health Properties, Inc.'s (RHE) financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital tailored for (RHE).
- Financial Ratios: Assess Regional Health Properties, Inc.'s (RHE) profitability, leverage, and efficiency.
- Editable Inputs: Modify assumptions such as growth, margins, and CAPEX to suit your scenarios for (RHE).
- Financial Statements: Annual and quarterly reports for Regional Health Properties, Inc. (RHE) to support thorough analysis.
- Interactive Dashboard: Easily visualize key valuation metrics and results for (RHE).
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.