|
Empirische Student Property Plc (ESP.L) DCF -Bewertung
GB | Real Estate | REIT - Residential | LSE
|
- ✓ 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
Empiric Student Property plc (ESP.L) Bundle
Erkunden Sie die finanziellen Aussichten einer empirischen Studenteneigenschaft (ESPL) mit unserem benutzerfreundlichen DCF-Taschenrechner! Geben Sie Ihre Annahmen über Wachstumsraten, Gewinnmargen und Ausgaben ein, um den inneren Wert der empirischen Studenteneigenschaftstellose (ESPL) zu berechnen und formen Sie Ihren Investitionsansatz.
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 | 70.9 | 59.4 | 56.0 | 73.0 | 80.5 | 84.3 | 88.2 | 92.3 | 96.6 | 101.1 |
| Revenue Growth, % | 0 | -16.17 | -5.85 | 30.43 | 10.27 | 4.67 | 4.67 | 4.67 | 4.67 | 4.67 |
| EBITDA | 38.9 | -11.8 | 22.9 | 36.4 | 70.4 | 35.9 | 37.6 | 39.4 | 41.2 | 43.2 |
| EBITDA, % | 54.86 | -19.86 | 41 | 49.86 | 87.45 | 42.66 | 42.66 | 42.66 | 42.66 | 42.66 |
| Depreciation | .3 | .3 | .5 | .6 | .8 | .6 | .6 | .7 | .7 | .7 |
| Depreciation, % | 0.39911 | 0.54842 | 0.81655 | 0.82192 | 0.99379 | 0.71596 | 0.71596 | 0.71596 | 0.71596 | 0.71596 |
| EBIT | 38.6 | -12.1 | 22.5 | 35.8 | 69.6 | 35.3 | 37.0 | 38.7 | 40.5 | 42.4 |
| EBIT, % | 54.46 | -20.41 | 40.19 | 49.04 | 86.46 | 41.95 | 41.95 | 41.95 | 41.95 | 41.95 |
| Total Cash | 16.5 | 33.9 | 37.1 | 55.8 | 40.5 | 46.1 | 48.2 | 50.5 | 52.9 | 55.3 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .3 | 2.5 | 4.9 | 3.8 | 3.2 | 3.8 | 4.0 | 4.2 | 4.4 | 4.6 |
| Account Receivables, % | 0.44283 | 4.27 | 8.74 | 5.21 | 3.98 | 4.53 | 4.53 | 4.53 | 4.53 | 4.53 |
| Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 0 | 0.000001682256 | 0.000001786767 | 0 | 0 | 0.000000694 | 0.000000694 | 0.000000694 | 0.000000694 | 0.000000694 |
| Accounts Payable | 3.3 | 3.4 | 5.1 | 1.9 | 1.3 | 4.0 | 4.2 | 4.4 | 4.6 | 4.8 |
| Accounts Payable, % | 4.65 | 5.73 | 9.11 | 2.6 | 1.61 | 4.74 | 4.74 | 4.74 | 4.74 | 4.74 |
| Capital Expenditure | -.6 | -.4 | -1.0 | -1.9 | -1.6 | -1.3 | -1.4 | -1.5 | -1.5 | -1.6 |
| Capital Expenditure, % | -0.89835 | -0.74356 | -1.72 | -2.6 | -1.99 | -1.59 | -1.59 | -1.59 | -1.59 | -1.59 |
| Tax Rate, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EBITAT | 38.6 | -12.1 | 22.5 | 35.8 | 69.6 | 35.3 | 37.0 | 38.7 | 40.5 | 42.4 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 41.2 | -14.4 | 21.3 | 32.4 | 68.8 | 36.7 | 36.2 | 37.9 | 39.7 | 41.6 |
| WACC, % | 7.33 | 7.33 | 7.33 | 7.33 | 7.33 | 7.33 | 7.33 | 7.33 | 7.33 | 7.33 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 155.4 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | 43 | |||||||||
| Terminal Value | 989 | |||||||||
| Present Terminal Value | 694 | |||||||||
| Enterprise Value | 849 | |||||||||
| Net Debt | 317 | |||||||||
| Equity Value | 532 | |||||||||
| Diluted Shares Outstanding, MM | 608 | |||||||||
| Equity Value Per Share | 87.52 |
What You Will Receive
- Customizable Excel Template: An adaptable Excel-based DCF Calculator featuring pre-populated financials for Empiric Student Property plc (ESPL).
- Verified Data: Access to historical data and future estimates (displayed in the highlighted cells).
- Forecasting Options: Modify key assumptions such as rental growth, EBITDA margins, and WACC.
- Instant Calculations: Quickly visualize how your inputs affect the valuation of Empiric Student Property plc (ESPL).
- Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
- Intuitive Layout: Organized for simplicity and usability, complete with step-by-step guidance.
Key Features
- Authentic ESPL Data: Pre-populated with Empiric Student Property plc's historical performance metrics and future projections.
- Customizable Parameters: Modify inputs like rental growth, occupancy rates, financing costs, tax implications, and capital investments.
- Interactive Valuation Model: Automatically recalculates Net Present Value (NPV) and intrinsic value based on your specified parameters.
- Scenario Analysis: Develop various forecasting scenarios to evaluate diverse valuation results.
- Intuitive User Interface: Designed to be straightforward and accessible for both experienced investors and newcomers.
How It Functions
- Download: Obtain the pre-built Excel file featuring Empiric Student Property plc's (ESPL) financial data.
- Customize: Tailor forecasts, such as revenue growth, EBITDA %, and WACC.
- Update Automatically: Experience real-time updates to intrinsic value and NPV calculations.
- Test Scenarios: Generate various projections and instantly compare their outcomes.
- Make Decisions: Leverage the valuation results to inform your investment strategy.
Why Opt for Our Calculator?
- Precision: Utilizes authentic Empiric Student Property plc (ESPL) financial data for reliable results.
- Versatility: Crafted to allow users to experiment and alter inputs with ease.
- Efficiency: Eliminate the need to construct a DCF model from the ground up.
- Expert Quality: Engineered with the accuracy and functionality expected at the CFO level.
- Intuitive Design: Simple to navigate, making it accessible for users without advanced financial modeling skills.
Who Can Benefit from This Product?
- Real Estate Investors: Create comprehensive and trustworthy valuation models for property analysis.
- Corporate Finance Departments: Evaluate valuation scenarios to inform internal strategies.
- Consultants and Advisors: Offer clients precise valuation insights for Empiric Student Property plc (ESPL).
- Students and Educators: Utilize real-world data to practice and teach financial modeling techniques.
- Property Enthusiasts: Gain a deeper understanding of how student accommodation companies like Empiric are valued in the market.
Contents of the Template
- Pre-Filled DCF Model: Empiric Student Property plc (ESPL)’s financial data preloaded for immediate application.
- WACC Calculator: Comprehensive calculations for the Weighted Average Cost of Capital.
- Financial Ratios: Assess Empiric Student Property plc (ESPL)’s profitability, leverage, and operational efficiency.
- Editable Inputs: Modify key assumptions such as growth, margins, and capital expenditures to align with your scenarios.
- Financial Statements: Access annual and quarterly reports to facilitate in-depth analysis.
- Interactive Dashboard: Effortlessly visualize essential valuation metrics and 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.