|
Annaly Capital Management, Inc. (NLY) DCF Valuation
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
Annaly Capital Management, Inc. (NLY) Bundle
Gain insight into your Annaly Capital Management, Inc. (NLY) valuation analysis with our sophisticated DCF Calculator! Preloaded with real (NLY) data, this Excel template enables you to adjust forecasts and assumptions to accurately determine the intrinsic value of Annaly Capital Management, Inc.
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 | -1,992.1 | -584.7 | 2,662.5 | 1,954.3 | -1,398.8 | -359.3 | -92.3 | -23.7 | -6.1 | -1.6 |
| Revenue Growth, % | 0 | -70.65 | -555.34 | -26.6 | -171.58 | -74.31 | -74.31 | -74.31 | -74.31 | -74.31 |
| EBITDA | .0 | .0 | 2,953.4 | 3,142.5 | .0 | -143.7 | -36.9 | -9.5 | -2.4 | -.6 |
| EBITDA, % | 0 | 0 | 110.93 | 160.8 | 0 | 40 | 40 | 40 | 40 | 40 |
| Depreciation | 1,203.6 | 1,503.6 | -2,177.4 | 1,028.0 | 24.8 | 137.5 | 35.3 | 9.1 | 2.3 | .6 |
| Depreciation, % | -60.42 | -257.14 | -81.78 | 52.6 | -1.77 | -38.27 | -38.27 | -38.27 | -38.27 | -38.27 |
| EBIT | -1,203.6 | -1,503.6 | 5,130.7 | 2,114.5 | -24.8 | -260.3 | -66.9 | -17.2 | -4.4 | -1.1 |
| EBIT, % | 60.42 | 257.14 | 192.71 | 108.2 | 1.77 | 72.44 | 72.44 | 72.44 | 72.44 | 72.44 |
| Total Cash | 1,850.7 | 1,243.7 | 1,342.1 | 1,576.7 | 1,412.1 | 116.3 | 29.9 | 7.7 | 2.0 | .5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 454.7 | 284.0 | 237.6 | 1,212.4 | 3,932.9 | 72.2 | 18.5 | 4.8 | 1.2 | .3 |
| Account Receivables, % | -22.82 | -48.57 | 8.93 | 62.04 | -281.16 | -20.09 | -20.09 | -20.09 | -20.09 | -20.09 |
| Inventories | -113.6 | -171.1 | -170.4 | -342.1 | .0 | -8.0 | -2.0 | -.5 | -.1 | .0 |
| Inventories, % | 5.7 | 29.27 | -6.4 | -17.5 | 0 | 2.21 | 2.21 | 2.21 | 2.21 | 2.21 |
| Accounts Payable | 463.4 | 884.1 | 147.9 | 1,157.8 | 287.9 | 56.8 | 14.6 | 3.7 | 1.0 | .2 |
| Accounts Payable, % | -23.26 | -151.19 | 5.56 | 59.25 | -20.58 | -15.81 | -15.81 | -15.81 | -15.81 | -15.81 |
| Capital Expenditure | .0 | -32,676.9 | -538.1 | -1,014.3 | -396.8 | 51.8 | 13.3 | 3.4 | .9 | .2 |
| Capital Expenditure, % | 0 | 5588.37 | -20.21 | -51.9 | 28.37 | -14.42 | -14.42 | -14.42 | -14.42 | -14.42 |
| Tax Rate, % | -2.76 | -2.76 | -2.76 | -2.76 | -2.76 | -2.76 | -2.76 | -2.76 | -2.76 | -2.76 |
| EBITAT | -1,197.6 | -1,457.0 | 5,107.1 | 2,058.8 | -25.5 | -256.8 | -66.0 | -16.9 | -4.4 | -1.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 128.2 | -31,981.3 | 1,701.0 | 2,279.4 | -4,330.0 | 3,570.1 | -11.8 | -3.0 | -.8 | -.2 |
| WACC, % | 21.88 | 21.44 | 21.89 | 21.52 | 21.97 | 21.74 | 21.74 | 21.74 | 21.74 | 21.74 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 2,922.5 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 0 | |||||||||
| Terminal Value | -1 | |||||||||
| Present Terminal Value | 0 | |||||||||
| Enterprise Value | 2,922 | |||||||||
| Net Debt | 12,928 | |||||||||
| Equity Value | -10,006 | |||||||||
| Diluted Shares Outstanding, MM | 495 | |||||||||
| Equity Value Per Share | -20.23 |
What You Will Receive
- Customizable Excel Template: A fully adaptable Excel-based DCF Calculator featuring pre-filled real NLY financials.
- Actual Data: Historical figures and forward-looking projections (highlighted in the yellow cells).
- Forecast Customization: Modify assumptions such as revenue growth, EBITDA %, and WACC.
- Instant Calculations: Quickly observe how your inputs affect Annaly's valuation.
- Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
- User-Centric Layout: Organized for clarity and simplicity, complete with step-by-step guidance.
Key Features
- Comprehensive Data: Annaly Capital Management's historical financial reports and pre-filled projections.
- Customizable Parameters: Adjust WACC, tax rates, revenue growth, and EBITDA margins as needed.
- Real-Time Insights: Instantly view Annaly's intrinsic value recalculating with each change.
- Intuitive Visualizations: Dashboard graphs showcase valuation outcomes and essential metrics.
- Designed for Precision: A professional-grade tool for analysts, investors, and finance professionals.
How It Works
- Step 1: Download the Excel file for Annaly Capital Management, Inc. (NLY).
- Step 2: Review the pre-filled financial data and forecasts for Annaly Capital Management.
- Step 3: Adjust key inputs such as dividend yield, leverage ratios, and interest rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you modify your assumptions.
- Step 5: Evaluate the outputs and apply the findings to your investment strategies.
Why Choose This Calculator for Annaly Capital Management, Inc. (NLY)?
- Accurate Data: Real Annaly financials provide dependable valuation outcomes.
- Customizable: Tailor essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
- Time-Saving: Built-in calculations save you from starting from scratch.
- Professional-Grade Tool: Crafted for investors, analysts, and consultants in the finance sector.
- User-Friendly: Simple design and clear instructions make it accessible for all users.
Who Should Use This Product?
- Real Estate Investors: Develop comprehensive and dependable valuation models for analyzing real estate investment trusts (REITs).
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
- Consultants and Advisors: Deliver precise valuation insights for Annaly Capital Management, Inc. (NLY) to clients.
- Students and Educators: Utilize actual market data to enhance learning and practice in financial modeling.
- Finance Enthusiasts: Gain insights into how mortgage REITs like Annaly Capital Management, Inc. (NLY) are valued in the financial markets.
What the Template Contains
- Comprehensive DCF Model: Editable template featuring detailed valuation calculations tailored for Annaly Capital Management, Inc. (NLY).
- Real-World Data: Historical and projected financials for Annaly Capital Management, Inc. (NLY) preloaded for in-depth analysis.
- Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns to provide deeper insights into Annaly Capital Management, Inc. (NLY).
- Key Ratios: Integrated analysis covering profitability, efficiency, and leverage metrics.
- Dashboard with Visual Outputs: Intuitive charts and tables for clear, actionable results specific to Annaly Capital Management, Inc. (NLY).