|
Botschaftsbüro Par (Botschaft |
- ✓ 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
EMBASSY OFFICE PAR (EMBASSY-RR.NS) Bundle
Möchten Sie den inneren Wert von Botschaftsbüroparks bestimmen? Unser Botschaft-RRNS-DCF-Taschenrechner integriert reale Daten mit umfassenden Anpassungsfunktionen, sodass Sie Prognosen anpassen und Ihre Anlagestrategien verbessern können.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2019 |
AY2 2020 |
AY3 2021 |
AY4 2022 |
AY5 2023 |
FY1 2024 |
FY2 2025 |
FY3 2026 |
FY4 2027 |
FY5 2028 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 22,426.3 | 24,771.1 | 30,766.5 | 35,620.1 | 38,658.5 | 44,357.3 | 50,896.0 | 58,398.7 | 67,007.3 | 76,885.0 |
| Revenue Growth, % | 0 | 10.46 | 24.2 | 15.78 | 8.53 | 14.74 | 14.74 | 14.74 | 14.74 | 14.74 |
| EBITDA | 17,650.2 | 19,732.7 | 24,137.4 | 26,506.8 | 29,029.6 | 34,272.6 | 39,324.8 | 45,121.7 | 51,773.2 | 59,405.1 |
| EBITDA, % | 78.7 | 79.66 | 78.45 | 74.42 | 75.09 | 77.26 | 77.26 | 77.26 | 77.26 | 77.26 |
| Depreciation | 5,261.6 | 5,697.9 | 7,958.9 | 10,914.6 | 9,211.9 | 11,249.3 | 12,907.6 | 14,810.3 | 16,993.5 | 19,498.5 |
| Depreciation, % | 23.46 | 23 | 25.87 | 30.64 | 23.83 | 25.36 | 25.36 | 25.36 | 25.36 | 25.36 |
| EBIT | 12,388.6 | 14,034.9 | 16,178.5 | 15,592.1 | 19,817.7 | 23,023.3 | 26,417.2 | 30,311.4 | 34,779.7 | 39,906.6 |
| EBIT, % | 55.24 | 56.66 | 52.58 | 43.77 | 51.26 | 51.9 | 51.9 | 51.9 | 51.9 | 51.9 |
| Total Cash | 14,798.4 | 9,174.8 | 5,884.5 | 8,173.5 | 10,143.9 | 15,200.1 | 17,440.8 | 20,011.7 | 22,961.7 | 26,346.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 575.5 | 2,677.3 | 2,205.7 | 1,587.6 | 1,560.9 | 2,576.1 | 2,955.9 | 3,391.6 | 3,891.6 | 4,465.2 |
| Account Receivables, % | 2.57 | 10.81 | 7.17 | 4.46 | 4.04 | 5.81 | 5.81 | 5.81 | 5.81 | 5.81 |
| Inventories | 66.9 | 35.2 | 107.9 | 203.0 | 379.1 | 207.7 | 238.4 | 273.5 | 313.8 | 360.1 |
| Inventories, % | 0.2984 | 0.1419 | 0.35067 | 0.57001 | 0.98061 | 0.46832 | 0.46832 | 0.46832 | 0.46832 | 0.46832 |
| Accounts Payable | 254.8 | 440.9 | 317.1 | 473.7 | 425.0 | 565.6 | 649.0 | 744.7 | 854.4 | 980.4 |
| Accounts Payable, % | 1.14 | 1.78 | 1.03 | 1.33 | 1.1 | 1.28 | 1.28 | 1.28 | 1.28 | 1.28 |
| 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, % | 11.48 | 11.48 | 11.48 | 11.48 | 11.48 | 11.48 | 11.48 | 11.48 | 11.48 | 11.48 |
| EBITAT | 11,921.4 | 13,001.0 | 16,036.7 | 11,921.0 | 17,542.3 | 20,857.3 | 23,931.9 | 27,459.7 | 31,507.6 | 36,152.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 16,795.3 | 16,815.0 | 24,270.7 | 23,515.2 | 26,556.0 | 31,403.4 | 36,512.4 | 41,894.8 | 48,070.6 | 55,156.7 |
| WACC, % | 4.94 | 4.89 | 4.99 | 4.66 | 4.83 | 4.86 | 4.86 | 4.86 | 4.86 | 4.86 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 182,746.2 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 56,260 | |||||||||
| Terminal Value | 1,966,028 | |||||||||
| Present Terminal Value | 1,550,627 | |||||||||
| Enterprise Value | 1,733,373 | |||||||||
| Net Debt | 159,479 | |||||||||
| Equity Value | 1,573,895 | |||||||||
| Diluted Shares Outstanding, MM | 948 | |||||||||
| Equity Value Per Share | 1,660.40 |
What You Will Receive
- Flexible Forecast Inputs: Adjust key assumptions (growth %, margins, WACC) effortlessly to explore various scenarios.
- Current Market Data: EMBASSY OFFICE PAR's financial figures pre-filled to kickstart your analysis.
- Instant DCF Calculations: This template automatically computes Net Present Value (NPV) and intrinsic value for your convenience.
- Customizable and Professional Design: A sleek Excel model tailored to meet your valuation preferences.
- Designed for Analysts and Investors: Perfect for evaluating projections, assessing strategies, and enhancing efficiency.
Key Features of EMBASSY OFFICE PAR (EMBASSY-RRNS)
- Comprehensive Financial Data: Access accurate historical figures and future forecasts tailored for EMBASSY OFFICE PAR.
- Adjustable Forecast Inputs: Modify highlighted fields such as WACC, growth rates, and profit margins to suit your analysis.
- Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow metrics.
- User-Friendly Dashboard: Clear charts and summaries to effectively communicate your valuation findings.
- Suitable for All Skill Levels: An intuitive interface designed for investors, CFOs, and consultants alike.
How It Functions
- Download the Template: Gain immediate access to the Excel-based EMBASSY OFFICE PAR (EMBASSY-RRNS) DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
- Instant Calculations: The model will automatically refresh to reflect EMBASSY OFFICE PAR's intrinsic value.
- Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
- Analyze and Decide: Leverage the outcomes to inform your investment or financial strategy.
Why Choose the EMBASSY OFFICE PAR (EMBASSY-RRNS) Calculator?
- All-in-One Solution: Combines DCF, WACC, and financial ratio analyses for comprehensive evaluation.
- Flexible Input Options: Modify yellow-highlighted fields to explore different financial scenarios.
- In-Depth Analysis: Automatically computes EMBASSY OFFICE PAR’s intrinsic value and Net Present Value.
- Robust Data Integration: Features historical and projected data for reliable assessments.
- High-Quality Standards: Perfect for financial analysts, investors, and business consultants.
Who Should Use EMBASSY OFFICE PAR (EMBASSY-RRNS)?
- Real Estate Students: Discover market analysis techniques and apply them to real-world properties.
- Researchers: Integrate industry-standard models into your academic projects or studies.
- Investors: Evaluate your investment strategies and analyze valuation metrics for EMBASSY OFFICE PAR (EMBASSY-RRNS).
- Market Analysts: Enhance your analysis process with our customizable modeling tools.
- Property Developers: Understand how large office real estate firms analyze potential investments.
Contents of the Template
- Pre-Filled Data: Contains Embassy Office Par's historical financial performance and projections.
- Discounted Cash Flow Model: Interactive DCF valuation model featuring automatic calculations.
- Weighted Average Cost of Capital (WACC): A separate sheet for computing WACC using your custom parameters.
- Key Financial Ratios: Evaluate Embassy Office Par's profitability, efficiency, and leverage metrics.
- Customizable Inputs: Easily modify revenue growth, profit margins, and tax rates.
- Clear Dashboard: Visual representations and tables summarizing essential 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.