|
SBA Communications Corporation (SBAC) DCF تقييم
US | Real Estate | REIT - Specialty | 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
SBA Communications Corporation (SBAC) Bundle
SPREAMLINE SBA Communications Corporation (SBAC) مع هذه الآلة الحاسبة DCF سهلة الاستخدام! مزودة ببيانات SBA Communications المالية الأصلية ومعلمات التنبؤ المرنة ، يمكنك استكشاف سيناريوهات مختلفة وتحديد القيمة العادلة لاتصالات SBA في دقائق فقط.
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 | 2,083.1 | 2,308.8 | 2,633.5 | 2,711.6 | 2,679.6 | 2,741.9 | 2,805.5 | 2,870.7 | 2,937.4 | 3,005.6 |
| Revenue Growth, % | 0 | 10.83 | 14.06 | 2.97 | -1.18 | 2.32 | 2.32 | 2.32 | 2.32 | 2.32 |
| EBITDA | 1,394.7 | 1,513.8 | 1,675.8 | 1,701.1 | 1,469.6 | 1,720.4 | 1,760.4 | 1,801.2 | 1,843.1 | 1,885.9 |
| EBITDA, % | 66.95 | 65.57 | 63.64 | 62.73 | 54.84 | 62.75 | 62.75 | 62.75 | 62.75 | 62.75 |
| Depreciation | 1,400.6 | 1,466.0 | 1,638.4 | 716.3 | 269.5 | 1,258.1 | 1,287.3 | 1,317.2 | 1,347.8 | 1,379.1 |
| Depreciation, % | 67.23 | 63.5 | 62.22 | 26.42 | 10.06 | 45.88 | 45.88 | 45.88 | 45.88 | 45.88 |
| EBIT | -5.9 | 47.8 | 37.4 | 984.7 | 1,200.1 | 462.3 | 473.1 | 484.1 | 495.3 | 506.8 |
| EBIT, % | -0.2827 | 2.07 | 1.42 | 36.32 | 44.79 | 16.86 | 16.86 | 16.86 | 16.86 | 16.86 |
| Total Cash | 308.6 | 367.3 | 143.7 | 209.6 | 189.8 | 279.6 | 286.1 | 292.8 | 299.6 | 306.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 108.9 | 150.8 | 263.9 | 199.0 | 145.7 | 189.5 | 193.9 | 198.4 | 203.0 | 207.7 |
| Account Receivables, % | 5.23 | 6.53 | 10.02 | 7.34 | 5.44 | 6.91 | 6.91 | 6.91 | 6.91 | 6.91 |
| Inventories | 44.4 | 80.0 | 42.0 | .0 | .0 | 39.4 | 40.3 | 41.3 | 42.2 | 43.2 |
| Inventories, % | 2.13 | 3.46 | 1.59 | 0 | 0 | 1.44 | 1.44 | 1.44 | 1.44 | 1.44 |
| Accounts Payable | 110.0 | 34.1 | 51.4 | 42.2 | 59.5 | 68.5 | 70.1 | 71.7 | 73.4 | 75.1 |
| Accounts Payable, % | 5.28 | 1.48 | 1.95 | 1.56 | 2.22 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 |
| Capital Expenditure | -128.6 | -133.6 | -214.4 | -236.7 | -228.1 | -204.8 | -209.6 | -214.4 | -219.4 | -224.5 |
| Capital Expenditure, % | -6.17 | -5.79 | -8.14 | -8.73 | -8.51 | -7.47 | -7.47 | -7.47 | -7.47 | -7.47 |
| Tax Rate, % | 2.99 | 2.99 | 2.99 | 2.99 | 2.99 | 2.99 | 2.99 | 2.99 | 2.99 | 2.99 |
| EBITAT | 8.0 | 44.9 | 32.8 | 900.9 | 1,164.2 | 342.4 | 350.4 | 358.5 | 366.8 | 375.4 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 1,236.7 | 1,223.9 | 1,399.1 | 1,478.2 | 1,276.2 | 1,321.4 | 1,424.4 | 1,457.5 | 1,491.3 | 1,526.0 |
| WACC, % | 6.33 | 7.83 | 7.73 | 7.79 | 7.87 | 7.51 | 7.51 | 7.51 | 7.51 | 7.51 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 5,813.0 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 1,587 | |||||||||
| Terminal Value | 45,212 | |||||||||
| Present Terminal Value | 31,478 | |||||||||
| Enterprise Value | 37,291 | |||||||||
| Net Debt | 3,163 | |||||||||
| Equity Value | 34,129 | |||||||||
| Diluted Shares Outstanding, MM | 108 | |||||||||
| Equity Value Per Share | 315.77 |
What You Will Get
- Editable Forecast Inputs: Easily modify assumptions (growth %, margins, WACC) to generate various scenarios.
- Real-World Data: SBA Communications Corporation’s (SBAC) financial data pre-filled to kickstart your analysis.
- Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
- Customizable and Professional: A refined 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: Features both unlevered and levered DCF valuation models tailored for SBA Communications Corporation (SBAC).
- WACC Calculator: Ready-to-use Weighted Average Cost of Capital sheet with adjustable inputs for precise calculations.
- Customizable Forecast Assumptions: Easily change growth rates, capital expenditures, and discount rates to fit your analysis.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specific to SBA Communications Corporation (SBAC).
- Interactive Dashboard and Charts: Visual representations that highlight essential valuation metrics for straightforward analysis.
How It Works
- Download the Template: Gain immediate access to the Excel-based SBAC DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
- Instant Calculations: The model automatically recalculates SBA Communications' intrinsic value.
- Test Scenarios: Experiment with various assumptions to assess potential valuation shifts.
- Analyze and Decide: Leverage the results to inform your investment or financial analysis.
Why Choose This Calculator?
- Accuracy: Leverages real SBA Communications financials for precise data.
- Flexibility: Allows users to effortlessly test and adjust inputs.
- Time-Saving: Eliminate the need to create a DCF model from the ground up.
- Professional-Grade: Crafted with the precision and usability expected at the CFO level.
- User-Friendly: Intuitive design makes it accessible for users without advanced financial modeling skills.
Who Should Use This Product?
- Investors: Accurately assess SBA Communications Corporation’s (SBAC) fair value prior to making investment choices.
- CFOs: Utilize a high-quality DCF model for comprehensive financial reporting and analysis.
- Consultants: Easily customize the template for client valuation reports.
- Entrepreneurs: Acquire knowledge of financial modeling practices employed by leading telecommunications firms.
- Educators: Implement it as a teaching resource to illustrate various valuation techniques.
What the Template Contains
- Historical Data: Includes SBA Communications Corporation’s past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate SBA Communications Corporation’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 SBA Communications Corporation’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.