|
Americold Realty Trust, Inc. (kalt) DCF -Bewertung
US | Real Estate | REIT - Industrial | 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
Americold Realty Trust, Inc. (COLD) Bundle
Möchten Sie den inneren Wert von Americold Realty Trust, Inc. bestimmen? Unser (kaltes) DCF-Taschenrechner integriert reale Daten mit umfassenden Anpassungsfunktionen, sodass Sie Prognosen anpassen und Ihre Investitionsauswahl verbessern können.
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 | 1,987.7 | 2,714.8 | 2,914.7 | 2,673.3 | 2,666.5 | 2,902.6 | 3,159.5 | 3,439.2 | 3,743.6 | 4,075.0 |
| Revenue Growth, % | 0 | 36.58 | 7.37 | -8.28 | -0.25392 | 8.85 | 8.85 | 8.85 | 8.85 | 8.85 |
| EBITDA | 325.2 | 448.3 | 467.1 | 165.8 | 393.0 | 405.4 | 441.3 | 480.4 | 522.9 | 569.2 |
| EBITDA, % | 16.36 | 16.51 | 16.03 | 6.2 | 14.74 | 13.97 | 13.97 | 13.97 | 13.97 | 13.97 |
| Depreciation | 1,834.8 | 2,587.8 | 2,781.1 | 353.7 | 360.8 | 1,798.5 | 1,957.7 | 2,130.9 | 2,319.6 | 2,524.9 |
| Depreciation, % | 92.3 | 95.32 | 95.42 | 13.23 | 13.53 | 61.96 | 61.96 | 61.96 | 61.96 | 61.96 |
| EBIT | -1,509.6 | -2,139.5 | -2,314.0 | -188.0 | 32.1 | -1,393.1 | -1,516.4 | -1,650.6 | -1,796.7 | -1,955.7 |
| EBIT, % | -75.95 | -78.81 | -79.39 | -7.03 | 1.21 | -47.99 | -47.99 | -47.99 | -47.99 | -47.99 |
| Total Cash | 621.1 | 83.0 | 53.1 | 60.4 | 47.7 | 233.2 | 253.8 | 276.3 | 300.7 | 327.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 324.2 | 380.0 | 430.0 | 426.0 | 386.9 | 438.3 | 477.2 | 519.4 | 565.4 | 615.4 |
| Account Receivables, % | 16.31 | 14 | 14.75 | 15.94 | 14.51 | 15.1 | 15.1 | 15.1 | 15.1 | 15.1 |
| Inventories | 21.5 | 27.0 | 29.3 | 30.7 | .0 | 24.6 | 26.7 | 29.1 | 31.7 | 34.5 |
| Inventories, % | 1.08 | 0.99603 | 1.01 | 1.15 | 0 | 0.84652 | 0.84652 | 0.84652 | 0.84652 | 0.84652 |
| Accounts Payable | 179.0 | 223.9 | 215.3 | 201.1 | 221.6 | 235.0 | 255.8 | 278.4 | 303.0 | 329.9 |
| Accounts Payable, % | 9.01 | 8.25 | 7.39 | 7.52 | 8.31 | 8.09 | 8.09 | 8.09 | 8.09 | 8.09 |
| Capital Expenditure | -402.4 | -491.8 | -322.9 | -330.2 | -309.5 | -426.1 | -463.8 | -504.8 | -549.5 | -598.2 |
| Capital Expenditure, % | -20.24 | -18.12 | -11.08 | -12.35 | -11.61 | -14.68 | -14.68 | -14.68 | -14.68 | -14.68 |
| Tax Rate, % | 8.59 | 8.59 | 8.59 | 8.59 | 8.59 | 8.59 | 8.59 | 8.59 | 8.59 | 8.59 |
| EBITAT | -2,101.5 | -2,034.2 | -1,176.3 | -192.6 | 29.4 | -1,218.4 | -1,326.3 | -1,443.7 | -1,571.5 | -1,710.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -835.8 | 45.4 | 1,221.0 | -180.7 | 171.1 | 91.3 | 147.4 | 160.5 | 174.7 | 190.1 |
| WACC, % | 5.92 | 5.85 | 5.21 | 5.92 | 5.79 | 5.74 | 5.74 | 5.74 | 5.74 | 5.74 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 637.5 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 198 | |||||||||
| Terminal Value | 11,380 | |||||||||
| Present Terminal Value | 8,610 | |||||||||
| Enterprise Value | 9,247 | |||||||||
| Net Debt | 3,633 | |||||||||
| Equity Value | 5,615 | |||||||||
| Diluted Shares Outstanding, MM | 285 | |||||||||
| Equity Value Per Share | 19.72 |
What You Will Get
- Pre-Filled Financial Model: Americold Realty Trust’s actual data enables precise DCF valuation.
- Full Forecast Control: Adjust revenue growth, margins, WACC, and other key drivers.
- Instant Calculations: Automatic updates ensure you see results as you make changes.
- Investor-Ready Template: A refined Excel file designed for professional-grade valuation.
- Customizable and Reusable: Tailored for flexibility, allowing repeated use for detailed forecasts.
Key Features
- Pre-Loaded Data: Americold Realty Trust, Inc.'s (COLD) historical financial statements and pre-filled forecasts.
- Fully Adjustable Inputs: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
- Instant Results: View Americold's (COLD) intrinsic value recalculating in real time.
- Clear Visual Outputs: Dashboard charts present valuation results and essential metrics.
- Built for Accuracy: A professional tool designed for analysts, investors, and finance experts.
How It Works
- Download: Obtain the ready-to-use Excel file containing Americold Realty Trust, Inc. (COLD) financial data.
- Customize: Modify forecasts such as revenue growth, EBITDA %, and WACC to suit your analysis.
- Update Automatically: Watch as the intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Develop various projections and instantly compare the results.
- Make Decisions: Leverage the valuation outcomes to inform your investment decisions.
Why Choose This Calculator for Americold Realty Trust, Inc. (COLD)?
- Comprehensive Tool: Integrates DCF, WACC, and financial ratio analyses tailored for real estate investment.
- Customizable Inputs: Modify yellow-highlighted cells to explore different investment scenarios.
- Detailed Insights: Automatically computes Americold's intrinsic value and Net Present Value.
- Preloaded Data: Historical and projected data provide reliable foundations for analysis.
- Professional Quality: Perfect for real estate analysts, investors, and business consultants.
Who Should Use This Product?
- Investors: Evaluate Americold Realty Trust’s valuation before making stock transactions.
- CFOs and Financial Analysts: Optimize valuation processes and assess financial projections.
- Real Estate Entrepreneurs: Understand how leading real estate investment trusts like Americold are valued.
- Consultants: Provide expert valuation reports for clients in the real estate sector.
- Students and Educators: Utilize real-world data to practice and instruct on valuation methodologies.
What the Template Contains
- Pre-Filled Data: Contains Americold Realty Trust's historical financials and projections.
- 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: Assess Americold Realty Trust's profitability, efficiency, and leverage.
- Customizable Inputs: Easily modify revenue growth, margins, and tax rates.
- Clear Dashboard: Visual representations and tables summarizing key valuation outcomes.
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.