|
American Homes 4 Rent (AMH) DCF -Bewertung |
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
American Homes 4 Rent (AMH) Bundle
Verbessern Sie Ihre Investitionsauswahl mit dem DCF -Taschenrechner der American Homes 4 Rent (AMH)! Verwenden Sie die tatsächlichen Finanzdaten für amerikanische Häuser 4 Miete, passen Sie Wachstumsprojektionen und -kosten an und beachten Sie sofort, wie sich diese Anpassungen auf den inneren Wert der amerikanischen Häuser 4 auswirken 4 Miete (AMH).
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 | 1,182.8 | 1,303.9 | 1,490.5 | 1,623.6 | 1,728.7 | 1,901.3 | 2,091.2 | 2,300.1 | 2,529.8 | 2,782.5 |
| Revenue Growth, % | 0 | 10.23 | 14.32 | 8.93 | 6.47 | 9.99 | 9.99 | 9.99 | 9.99 | 9.99 |
| EBITDA | 580.1 | 664.4 | 764.6 | 1,028.9 | 1,110.5 | 1,060.6 | 1,166.5 | 1,283.0 | 1,411.1 | 1,552.1 |
| EBITDA, % | 49.05 | 50.95 | 51.29 | 63.37 | 64.24 | 55.78 | 55.78 | 55.78 | 55.78 | 55.78 |
| Depreciation | 1,094.7 | 1,055.5 | 1,198.9 | 456.6 | 477.0 | 1,177.5 | 1,295.1 | 1,424.4 | 1,566.7 | 1,723.1 |
| Depreciation, % | 92.55 | 80.95 | 80.43 | 28.12 | 27.59 | 61.93 | 61.93 | 61.93 | 61.93 | 61.93 |
| EBIT | -514.5 | -391.1 | -434.3 | 572.3 | 633.5 | -116.9 | -128.6 | -141.4 | -155.5 | -171.1 |
| EBIT, % | -43.5 | -30 | -29.14 | 35.25 | 36.65 | -6.15 | -6.15 | -6.15 | -6.15 | -6.15 |
| Total Cash | 137.1 | 48.2 | 69.2 | 59.4 | 199.4 | 133.5 | 146.9 | 161.5 | 177.7 | 195.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 77.1 | 76.9 | 50.1 | 43.9 | 49.0 | 81.1 | 89.1 | 98.0 | 107.8 | 118.6 |
| Account Receivables, % | 6.52 | 5.9 | 3.36 | 2.7 | 2.83 | 4.26 | 4.26 | 4.26 | 4.26 | 4.26 |
| Inventories | .0 | 628.9 | 774.0 | .0 | .0 | 380.9 | 418.9 | 460.8 | 506.8 | 557.4 |
| Inventories, % | 0.0000000845 | 48.23 | 51.93 | 0 | 0 | 20.03 | 20.03 | 20.03 | 20.03 | 20.03 |
| Accounts Payable | .4 | 1.1 | 5.7 | 36.1 | .1 | 10.4 | 11.4 | 12.6 | 13.8 | 15.2 |
| Accounts Payable, % | 0.03652239 | 0.08536049 | 0.38369 | 2.22 | 0.00555332 | 0.54637 | 0.54637 | 0.54637 | 0.54637 | 0.54637 |
| Capital Expenditure | -104.8 | -122.6 | -138.8 | -134.2 | .0 | -136.3 | -149.9 | -164.8 | -181.3 | -199.4 |
| Capital Expenditure, % | -8.86 | -9.4 | -9.31 | -8.26 | 0 | -7.17 | -7.17 | -7.17 | -7.17 | -7.17 |
| Tax Rate, % | 14.88 | 14.88 | 14.88 | 14.88 | 14.88 | 14.88 | 14.88 | 14.88 | 14.88 | 14.88 |
| EBITAT | -124.2 | -130.4 | -245.4 | 503.5 | 539.2 | -67.1 | -73.8 | -81.2 | -89.3 | -98.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 789.0 | 174.4 | 701.0 | 1,636.5 | 975.2 | 571.4 | 1,026.3 | 1,128.8 | 1,241.5 | 1,365.5 |
| WACC, % | 6.06 | 6.15 | 6.38 | 6.7 | 6.67 | 6.39 | 6.39 | 6.39 | 6.39 | 6.39 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 4,351.9 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 1,420 | |||||||||
| Terminal Value | 59,401 | |||||||||
| Present Terminal Value | 43,579 | |||||||||
| Enterprise Value | 47,931 | |||||||||
| Net Debt | 3,887 | |||||||||
| Equity Value | 44,044 | |||||||||
| Diluted Shares Outstanding, MM | 368 | |||||||||
| Equity Value Per Share | 119.69 |
What You Will Receive
- Customizable Excel Template: A fully adjustable Excel-based DCF Calculator featuring pre-filled real AMH financials.
- Actual Market Data: Historical figures and forward-looking projections (as indicated in the yellow cells).
- Assumption Flexibility: Modify forecast parameters such as rental growth, EBITDA %, and WACC.
- Instant Calculations: Quickly observe how your inputs affect American Homes 4 Rent's valuation.
- Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
- Intuitive Layout: Organized for clarity and ease of navigation, complete with step-by-step guidance.
Key Features
- Comprehensive Data: American Homes 4 Rent's historical financial records and pre-filled projections.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and EBITDA margins as needed.
- Real-Time Insights: Instantly view the intrinsic value of American Homes 4 Rent (AMH) updating live.
- Intuitive Visuals: Dashboard graphs present valuation outcomes and critical metrics clearly.
- Designed for Precision: A professional-grade tool tailored for analysts, investors, and finance professionals.
How It Works
- 1. Access the Template: Download and open the Excel file containing American Homes 4 Rent's (AMH) preloaded data.
- 2. Modify Assumptions: Adjust key inputs such as growth rates, WACC, and capital expenditures.
- 3. View Results Instantly: The DCF model automatically calculates intrinsic value and NPV based on your inputs.
- 4. Explore Scenarios: Analyze various forecasts to evaluate different valuation outcomes.
- 5. Present with Confidence: Share professional valuation insights to inform your investment decisions.
Why Choose This Calculator for American Homes 4 Rent (AMH)?
- Accuracy: Utilizes real American Homes 4 Rent financial data for precise calculations.
- Flexibility: Tailored for users to easily adjust and experiment with inputs.
- Time-Saving: Eliminate the need to create a DCF model from the ground up.
- Professional-Grade: Crafted with the expertise and attention to detail expected at the CFO level.
- User-Friendly: Intuitive design makes it accessible for all, regardless of financial modeling skills.
Who Should Use This Product?
- Investors: Accurately assess American Homes 4 Rent's (AMH) fair value prior to making investment choices.
- CFOs: Utilize a professional-grade DCF model for financial reporting and analysis specific to AMH.
- Consultants: Easily modify the template for valuation reports tailored to clients interested in AMH.
- Entrepreneurs: Acquire knowledge on financial modeling practices applied by leading real estate firms like AMH.
- Educators: Implement it as a teaching resource to illustrate valuation techniques relevant to the real estate sector.
What the Template Contains
- Pre-Filled Data: Includes American Homes 4 Rent's historical financials and forecasts.
- Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
- Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
- Key Financial Ratios: Analyze American Homes 4 Rent's profitability, efficiency, and leverage.
- Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
- Clear Dashboard: Charts and tables summarizing key valuation 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.