|
Blackstone Mortgage Trust, Inc. (BXMT) DCF -Bewertung
US | Real Estate | REIT - Mortgage | 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
Blackstone Mortgage Trust, Inc. (BXMT) Bundle
Entdecken Sie die finanzielle Zukunft von Blackstone Mortgage Trust, Inc. (BXMT) mit unserem benutzerfreundlichen DCF-Taschenrechner! Geben Sie Ihre Prognosen für Wachstum, Margen und Kosten ein, um den inneren Wert von Blackstone Mortgage Trust, Inc. (BXMT) zu berechnen und Ihre Anlageentscheidungen zu informieren.
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 | 432.2 | 514.5 | 628.1 | 420.9 | 498.5 | 531.7 | 567.0 | 604.7 | 644.8 | 687.7 |
| Revenue Growth, % | 0 | 19.04 | 22.08 | -32.99 | 18.45 | 6.65 | 6.65 | 6.65 | 6.65 | 6.65 |
| EBITDA | 138.0 | 419.6 | 962.5 | .0 | .0 | 227.0 | 242.1 | 258.2 | 275.3 | 293.6 |
| EBITDA, % | 31.93 | 81.56 | 153.26 | 0 | 0 | 42.7 | 42.7 | 42.7 | 42.7 | 42.7 |
| Depreciation | 291.9 | 91.7 | 354.0 | .0 | 9.4 | 152.7 | 162.9 | 173.7 | 185.3 | 197.6 |
| Depreciation, % | 67.55 | 17.83 | 56.37 | 0 | 1.89 | 28.73 | 28.73 | 28.73 | 28.73 | 28.73 |
| EBIT | -153.9 | 327.9 | 608.5 | .0 | -9.4 | 130.9 | 139.6 | 148.9 | 158.8 | 169.3 |
| EBIT, % | -35.62 | 63.73 | 96.89 | 0 | -1.89 | 24.62 | 24.62 | 24.62 | 24.62 | 24.62 |
| Total Cash | 290.0 | 551.2 | 291.3 | 350.0 | 323.5 | 384.4 | 410.0 | 437.2 | 466.3 | 497.3 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 66.8 | 86.1 | 24,691.7 | 23,362.5 | 18,313.6 | 353.2 | 376.7 | 401.7 | 428.4 | 456.9 |
| Account Receivables, % | 15.45 | 16.74 | 3931.49 | 5550.94 | 3673.54 | 66.44 | 66.44 | 66.44 | 66.44 | 66.44 |
| Inventories | -.5 | -30.5 | -7.3 | -152.4 | .0 | -46.2 | -49.3 | -52.5 | -56.0 | -59.7 |
| Inventories, % | -0.12078 | -5.93 | -1.17 | -36.22 | 0 | -8.69 | -8.69 | -8.69 | -8.69 | -8.69 |
| Accounts Payable | 20.5 | 29.9 | 80.3 | 97.8 | 77.9 | 66.1 | 70.5 | 75.2 | 80.2 | 85.5 |
| Accounts Payable, % | 4.75 | 5.8 | 12.78 | 23.24 | 15.62 | 12.44 | 12.44 | 12.44 | 12.44 | 12.44 |
| Capital Expenditure | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Capital Expenditure, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax Rate, % | -2.32 | -2.32 | -2.32 | -2.32 | -2.32 | -2.32 | -2.32 | -2.32 | -2.32 | -2.32 |
| EBITAT | -150.6 | 325.2 | 595.5 | .0 | -9.6 | 128.7 | 137.2 | 146.3 | 156.1 | 166.4 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 95.7 | 436.9 | -23,628.8 | 1,491.9 | 4,876.3 | 18,276.2 | 284.1 | 303.0 | 323.1 | 344.6 |
| WACC, % | 8.64 | 8.73 | 8.64 | 8.55 | 8.78 | 8.67 | 8.67 | 8.67 | 8.67 | 8.67 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 17,754.1 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 351 | |||||||||
| Terminal Value | 5,271 | |||||||||
| Present Terminal Value | 3,478 | |||||||||
| Enterprise Value | 21,232 | |||||||||
| Net Debt | 15,405 | |||||||||
| Equity Value | 5,827 | |||||||||
| Diluted Shares Outstanding, MM | 174 | |||||||||
| Equity Value Per Share | 33.53 |
What You Will Get
- Editable Forecast Inputs: Easily modify assumptions (growth %, margins, WACC) to explore various scenarios.
- Real-World Data: Blackstone Mortgage Trust, Inc.’s (BXMT) 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 sleek Excel model designed to meet your valuation requirements.
- Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.
Key Features
- 🔍 Real-Life BXMT Financials: Pre-filled historical and projected data for Blackstone Mortgage Trust, Inc. (BXMT).
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Blackstone Mortgage Trust’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Blackstone Mortgage Trust’s valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Download: Obtain the pre-formatted Excel file containing Blackstone Mortgage Trust, Inc.'s (BXMT) financial data.
- Customize: Modify key assumptions such as loan growth, interest rates, and risk premiums.
- Update Automatically: The intrinsic value and cash flow projections refresh in real-time.
- Test Scenarios: Generate various financial forecasts and analyze different outcomes effortlessly.
- Make Decisions: Leverage the valuation insights to inform your investment choices.
Why Choose This Calculator?
- User-Friendly Interface: Tailored for both novice and seasoned users.
- Customizable Inputs: Adjust variables to suit your financial analysis needs.
- Real-Time Feedback: Observe immediate updates to Blackstone Mortgage Trust, Inc.'s (BXMT) valuation with input changes.
- Pre-Configured Data: Comes with Blackstone's actual financial metrics for swift evaluations.
- Relied Upon by Experts: Favored by investors and analysts for informed decision-making.
Who Should Use This Product?
- Investors: Accurately assess Blackstone Mortgage Trust, Inc.'s (BXMT) fair value prior to making investment choices.
- CFOs: Utilize a high-quality DCF model for financial reporting and analysis related to BXMT.
- Consultants: Efficiently modify the template for valuation reports tailored to clients interested in BXMT.
- Entrepreneurs: Discover insights into financial modeling techniques employed by major players like BXMT.
- Educators: Implement it as an instructional resource to illustrate valuation methods applicable to BXMT.
What the Template Contains
- Pre-Filled Data: Includes Blackstone Mortgage Trust, Inc.’s (BXMT) 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 Blackstone Mortgage Trust, Inc.’s (BXMT) 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.