Apple Hospitality REIT, Inc. (APLE) DCF Valuation

Apple Hospitality Reit, Inc. (APLE) DCF -Bewertung

US | Real Estate | REIT - Hotel & Motel | NYSE
Apple Hospitality REIT, Inc. (APLE) DCF Valuation
  • ✓ 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

Apple Hospitality REIT, Inc. (APLE) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Vereinfachen Sie die Bewertung von Apple Hospitality REIT, Inc. (APLE) mit diesem anpassbaren DCF -Taschenrechner! Mit Real Apple Hospitality REIT, Inc. (APLE) Finanzdaten und einstellbaren Prognoseeingaben können Sie Szenarien testen und Apple Hospitality REIT, Inc. (APLE) in Minuten aufdecken.


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 601.9 933.9 1,238.4 1,343.8 1,431.5 1,799.4 2,261.8 2,843.1 3,573.8 4,492.4
Revenue Growth, % 0 55.16 32.61 8.51 6.52 25.7 25.7 25.7 25.7 25.7
EBITDA 97.7 278.7 412.6 430.7 483.4 522.6 656.9 825.7 1,037.9 1,304.7
EBITDA, % 16.24 29.84 33.31 32.05 33.77 29.04 29.04 29.04 29.04 29.04
Depreciation 709.7 839.7 1,007.5 183.2 190.6 1,073.2 1,349.1 1,695.8 2,131.6 2,679.4
Depreciation, % 117.91 89.91 81.36 13.64 13.32 59.64 59.64 59.64 59.64 59.64
EBIT -611.9 -561.0 -595.0 247.5 292.8 -609.1 -765.6 -962.4 -1,209.7 -1,520.6
EBIT, % -101.67 -60.07 -48.04 18.42 20.45 -33.85 -33.85 -33.85 -33.85 -33.85
Total Cash 5.6 3.3 4.1 10.3 10.3 11.1 14.0 17.5 22.1 27.7
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 22.1 40.1 43.3 36.4 34.5
Account Receivables, % 3.68 4.29 3.5 2.71 2.41
Inventories 90.9 117.0 .0 .0 .0 99.4 125.0 157.1 197.5 248.3
Inventories, % 15.11 12.53 0 0 0 5.53 5.53 5.53 5.53 5.53
Accounts Payable 97.9 92.7 116.1 129.9 121.0 193.2 242.8 305.2 383.7 482.3
Accounts Payable, % 16.26 9.92 9.37 9.67 8.45 10.74 10.74 10.74 10.74 10.74
Capital Expenditure -48.6 -18.3 -59.4 -72.1 .0 -72.6 -91.3 -114.8 -144.3 -181.4
Capital Expenditure, % -8.07 -1.96 -4.79 -5.36 0 -4.04 -4.04 -4.04 -4.04 -4.04
Tax Rate, % 0.44044 0.44044 0.44044 0.44044 0.44044 0.44044 0.44044 0.44044 0.44044 0.44044
EBITAT -613.1 -547.4 -587.1 245.9 291.5 -603.2 -758.2 -953.1 -1,198.1 -1,506.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 32.8 224.8 498.1 377.8 475.1 344.9 508.2 638.9 803.1 1,009.5
WACC, % 11.25 11.19 11.22 11.23 11.24 11.22 11.22 11.22 11.22 11.22
PV UFCF
SUM PV UFCF 2,303.0
Long Term Growth Rate, % 3.00
Free cash flow (T + 1) 1,040
Terminal Value 12,642
Present Terminal Value 7,427
Enterprise Value 9,730
Net Debt 101
Equity Value 9,629
Diluted Shares Outstanding, MM 241
Equity Value Per Share 39.91

What You Will Receive

  • Pre-Filled Financial Model: Apple Hospitality REIT’s actual data allows for accurate DCF valuation.
  • Complete Forecast Control: Modify revenue growth, margins, WACC, and other essential drivers.
  • Instant Calculations: Automatic updates provide real-time results as you make adjustments.
  • Investor-Ready Template: A polished Excel file crafted for professional-level valuation.
  • Customizable and Reusable: Designed for flexibility, facilitating repeated use for in-depth forecasts.

Key Features

  • 🔍 Real-Life APLE Financials: Pre-filled historical and projected data for Apple Hospitality REIT, Inc. (APLE).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) such as WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate the intrinsic value of Apple Hospitality REIT, Inc. (APLE) using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize the valuation of Apple Hospitality REIT, Inc. (APLE) instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  • Step 1: Download the prebuilt Excel template featuring Apple Hospitality REIT, Inc. (APLE) 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 view updated results, including the intrinsic value of Apple Hospitality REIT, Inc. (APLE).
  • Step 5: Make well-informed investment decisions or create reports based on the generated outputs.

Why Choose This Calculator?

  • Comprehensive Tool: Features DCF, WACC, and financial ratio analyses all in one solution.
  • Customizable Inputs: Modify yellow-highlighted cells to explore different investment scenarios.
  • Detailed Insights: Automatically computes Apple Hospitality REIT’s intrinsic value and Net Present Value.
  • Preloaded Data: Access to historical and projected data for precise analysis.
  • Professional Quality: Perfect for financial analysts, investors, and real estate consultants.

Who Should Use This Product?

  • Investors: Accurately assess Apple Hospitality REIT, Inc.'s (APLE) fair value prior to making investment choices.
  • CFOs: Utilize a professional-grade DCF model for comprehensive financial reporting and analysis.
  • Consultants: Efficiently customize the template for valuation reports tailored to clients.
  • Entrepreneurs: Acquire insights into financial modeling practices employed by leading real estate investment trusts.
  • Educators: Implement it as a teaching resource to illustrate valuation techniques and methodologies.

What the Template Contains

  • Pre-Filled Data: Includes Apple Hospitality REIT, Inc.'s historical financials and forecasts.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations tailored for Apple Hospitality REIT, Inc. (APLE).
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs specific to Apple Hospitality REIT, Inc. (APLE).
  • Key Financial Ratios: Analyze Apple Hospitality REIT, Inc.'s profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease for Apple Hospitality REIT, Inc. (APLE).
  • Clear Dashboard: Charts and tables summarizing key valuation results for Apple Hospitality REIT, Inc. (APLE).


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.

Es wurden keine passenden Produkte gefunden.