|
Diversifiziertes Gesundheitswesen (DHC) 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
Diversified Healthcare Trust (DHC) Bundle
Entdecken Sie das wahre Potenzial von Diversified Healthcare Trust (DHC) mit unserem fortschrittlichen DCF -Taschenrechner! Passen Sie wesentliche Annahmen an, erkunden Sie verschiedene Szenarien und bewerten Sie, wie unterschiedliche Faktoren die Bewertung der Diversified HealthCare Trust (DHC) beeinflussen - alles bequem innerhalb einer einzigen Excel -Vorlage.
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 | 1,632.0 | 1,383.2 | 1,283.6 | 1,410.3 | 1,495.4 | 1,471.0 | 1,446.9 | 1,423.3 | 1,400.0 | 1,377.1 |
| Revenue Growth, % | 0 | -15.25 | -7.2 | 9.87 | 6.04 | -1.63 | -1.63 | -1.63 | -1.63 | -1.63 |
| EBITDA | 383.3 | 708.2 | 164.0 | 203.2 | 148.9 | 329.0 | 323.6 | 318.3 | 313.1 | 308.0 |
| EBITDA, % | 23.49 | 51.2 | 12.78 | 14.41 | 9.96 | 22.37 | 22.37 | 22.37 | 22.37 | 22.37 |
| Depreciation | 1,503.8 | 1,456.8 | 1,403.1 | 284.1 | 285.1 | 974.8 | 958.9 | 943.2 | 927.8 | 912.6 |
| Depreciation, % | 92.14 | 105.32 | 109.31 | 20.14 | 19.06 | 66.27 | 66.27 | 66.27 | 66.27 | 66.27 |
| EBIT | -1,120.5 | -748.5 | -1,239.1 | -80.9 | -136.1 | -688.8 | -677.6 | -666.5 | -655.6 | -644.9 |
| EBIT, % | -68.66 | -54.11 | -96.53 | -5.74 | -9.1 | -46.83 | -46.83 | -46.83 | -46.83 | -46.83 |
| Total Cash | 74.4 | 634.8 | 658.1 | 245.9 | 144.6 | 379.0 | 372.8 | 366.7 | 360.7 | 354.8 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | 82.1 | .0 | 6.1 | 4.1 | 19.5 | 19.2 | 18.9 | 18.6 | 18.3 |
| Account Receivables, % | 0 | 5.94 | 0 | 0.43118 | 0.27129 | 1.33 | 1.33 | 1.33 | 1.33 | 1.33 |
| Inventories | 114.9 | 1,399.0 | -8.7 | .0 | .0 | 312.9 | 307.8 | 302.8 | 297.8 | 292.9 |
| Inventories, % | 7.04 | 101.14 | -0.67905 | 0 | 0 | 21.27 | 21.27 | 21.27 | 21.27 | 21.27 |
| Accounts Payable | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Accounts Payable, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Expenditure | -185.6 | -227.6 | -299.4 | .0 | .0 | -150.5 | -148.0 | -145.6 | -143.2 | -140.9 |
| Capital Expenditure, % | -11.37 | -16.45 | -23.32 | 0 | 0 | -10.23 | -10.23 | -10.23 | -10.23 | -10.23 |
| Tax Rate, % | 0.30427 | 0.30427 | 0.30427 | 0.30427 | 0.30427 | 0.30427 | 0.30427 | 0.30427 | 0.30427 | 0.30427 |
| EBITAT | -1,131.0 | -720.3 | -1,280.7 | -87.1 | -135.7 | -683.2 | -672.1 | -661.1 | -650.3 | -639.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 72.3 | -857.4 | 1,312.8 | 182.2 | 151.4 | -187.3 | 144.2 | 141.9 | 139.6 | 137.3 |
| WACC, % | 8.89 | 8.63 | 8.89 | 8.89 | 8.87 | 8.83 | 8.83 | 8.83 | 8.83 | 8.83 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 249.1 | |||||||||
| Long Term Growth Rate, % | 0.50 | |||||||||
| Free cash flow (T + 1) | 138 | |||||||||
| Terminal Value | 1,656 | |||||||||
| Present Terminal Value | 1,085 | |||||||||
| Enterprise Value | 1,334 | |||||||||
| Net Debt | 2,766 | |||||||||
| Equity Value | -1,433 | |||||||||
| Diluted Shares Outstanding, MM | 240 | |||||||||
| Equity Value Per Share | -5.98 |
What You Will Receive
- Adjustable Forecast Inputs: Seamlessly modify assumptions (growth %, margins, WACC) to explore various scenarios.
- Comprehensive Data: Diversified Healthcare Trust’s financial data pre-loaded to facilitate your analysis.
- Automated DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
- Tailorable and Professional: A refined Excel model that aligns with your valuation requirements.
- Designed for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.
Key Features
- Comprehensive DHC Data: Pre-loaded with Diversified Healthcare Trust's historical performance metrics and future projections.
- Customizable Financial Inputs: Modify revenue growth rates, profit margins, WACC, tax implications, and capital expenditure forecasts.
- Interactive Valuation Model: Real-time updates to Net Present Value (NPV) and intrinsic value based on your customized inputs.
- Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation possibilities.
- Intuitive User Interface: Designed to be straightforward for both experienced professionals and newcomers.
How It Works
- 1. Access the Model: Download and open the Excel file containing Diversified Healthcare Trust’s (DHC) preloaded financial data.
- 2. Adjust Key Variables: Modify essential inputs such as occupancy rates, operating expenses, and capital investments.
- 3. Analyze Results Immediately: The DCF model automatically computes the intrinsic value and NPV based on your inputs.
- 4. Explore Different Scenarios: Evaluate various projections to understand a range of valuation possibilities.
- 5. Make Informed Decisions: Present comprehensive valuation analyses to guide your strategic choices.
Why Choose This Calculator for Diversified Healthcare Trust (DHC)?
- Designed for Experts: A sophisticated tool tailored for analysts, CFOs, and healthcare consultants.
- Accurate Data: DHC’s historical and projected financials preloaded for precision.
- Flexible Scenario Analysis: Easily simulate various forecasts and assumptions.
- Comprehensive Outputs: Automatically calculates intrinsic value, NPV, and essential metrics.
- User-Friendly: Step-by-step guidance simplifies the entire process.
Who Should Use This Product?
- Investors: Assess Diversified Healthcare Trust’s (DHC) valuation before making investment decisions.
- CFOs and Financial Analysts: Enhance valuation methodologies and evaluate financial forecasts for healthcare assets.
- Healthcare Entrepreneurs: Understand how established healthcare trusts like Diversified Healthcare Trust (DHC) are appraised.
- Consultants: Provide comprehensive valuation reports tailored for healthcare clients.
- Students and Educators: Utilize real-world healthcare data to practice and teach valuation skills.
What the Template Contains
- Historical Data: Includes Diversified Healthcare Trust’s (DHC) past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Diversified Healthcare Trust’s (DHC) 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 Diversified Healthcare Trust’s (DHC) 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.