Retail Estates N.V. (RETBR) DCF Valuation

Einzelhandel Estates N.V. (Ret.BR) DCF -Bewertung

BE | Real Estate | REIT - Retail | EURONEXT
Retail Estates N.V. (RETBR) DCF Valuation
  • ✓ 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

Retail Estates N.V. (RET.BR) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Entdecken Sie das volle Potenzial von Einzelhandelsgütern N.V. (RETBR) mit unserem fortschrittlichen DCF -Taschenrechner! Passen Sie wesentliche Annahmen an, erkunden Sie verschiedene Szenarien und bewerten Sie, wie unterschiedliche Änderungen sich auf die Bewertung der N.V. V. V. (RETBR) auswirken - alles innerhalb einer umfassenden Excel -Vorlage.


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 120.0 113.2 127.7 138.9 154.1 164.5 175.5 187.3 199.9 213.3
Revenue Growth, % 0 -5.69 12.84 8.71 11 6.72 6.72 6.72 6.72 6.72
EBITDA 85.5 89.8 97.4 138.9 146.8 138.8 148.2 158.1 168.7 180.1
EBITDA, % 71.22 79.34 76.22 100.02 95.24 84.41 84.41 84.41 84.41 84.41
Depreciation .4 .4 .7 .8 1.2 .9 .9 1.0 1.0 1.1
Depreciation, % 0.30325 0.35953 0.55349 0.56891 0.80705 0.51844 0.51844 0.51844 0.51844 0.51844
EBIT 85.1 89.4 96.7 138.1 145.6 138.0 147.3 157.2 167.7 179.0
EBIT, % 70.92 78.98 75.67 99.45 94.43 83.89 83.89 83.89 83.89 83.89
Total Cash 98.1 3.7 1.5 4.1 7.1 30.8 32.9 35.1 37.5 40.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 5.7 6.8 2.1 11.4 14.6
Account Receivables, % 4.74 6.04 1.62 8.24 9.49
Inventories .1 .1 .0 .0 .0 .0 .0 .1 .1 .1
Inventories, % 0.07081327 0.05211876 0.01722302 0.00000072 0 0.02803115 0.02803115 0.02803115 0.02803115 0.02803115
Accounts Payable .2 .7 .0 .2 .8 .5 .5 .5 .6 .6
Accounts Payable, % 0.18411 0.58214 0.00156573 0.17643 0.50213 0.28928 0.28928 0.28928 0.28928 0.28928
Capital Expenditure -5.1 -.8 -3.3 -3.1 -4.0 -4.1 -4.3 -4.6 -4.9 -5.3
Capital Expenditure, % -4.27 -0.67401 -2.55 -2.21 -2.62 -2.46 -2.46 -2.46 -2.46 -2.46
Tax Rate, % 0.74582 0.74582 0.74582 0.74582 0.74582 0.74582 0.74582 0.74582 0.74582 0.74582
EBITAT 80.9 86.1 94.3 142.3 144.5 134.7 143.7 153.4 163.7 174.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 70.6 85.0 95.9 131.0 139.0 135.9 139.7 149.1 159.1 169.8
WACC, % 6.61 6.63 6.66 6.72 6.7 6.67 6.67 6.67 6.67 6.67
PV UFCF
SUM PV UFCF 618.8
Long Term Growth Rate, % 1.00
Free cash flow (T + 1) 171
Terminal Value 3,026
Present Terminal Value 2,192
Enterprise Value 2,811
Net Debt 907
Equity Value 1,904
Diluted Shares Outstanding, MM 14
Equity Value Per Share 133.19

What You Will Receive

  • Customizable Excel Template: A fully adaptable Excel-based DCF Calculator featuring pre-populated financial data for Retail Estates N.V. (RETBR).
  • Real-World Financial Data: Access to historical performance metrics and forward-looking projections (highlighted in the yellow cells).
  • Forecasting Flexibility: Modify key assumptions such as rental income growth, net operating income percentage, and discount rate.
  • Instant Calculations: Quickly observe how your inputs affect the valuation of Retail Estates N.V. (RETBR).
  • Professional Grade Tool: Designed for investors, CFOs, consultants, and financial analysts.
  • User-Friendly Format: Organized for straightforward navigation, accompanied by step-by-step guidance.

Key Features

  • Customizable Forecast Inputs: Adjust vital parameters such as rental income growth, occupancy rates, and maintenance expenses.
  • Instant DCF Valuation: Automatically computes intrinsic value, NPV, and additional financial metrics.
  • High-Precision Accuracy: Relies on Retail Estates N.V. (RETBR)’s actual financial data for dependable valuation results.
  • Simplified Scenario Analysis: Easily evaluate various assumptions and analyze their impacts on outcomes.
  • Efficiency Booster: Remove the hassle of creating elaborate valuation models from the ground up.

How It Works

  • Download: Obtain the pre-configured Excel file containing Retail Estates N.V.'s (RETBR) financial data.
  • Customize: Modify forecasts such as revenue growth, EBITDA percentage, and WACC to fit your analysis.
  • Update Automatically: Experience real-time updates for intrinsic value and NPV calculations as you make changes.
  • Test Scenarios: Develop various projections and instantly evaluate different outcomes.
  • Make Decisions: Leverage the valuation insights to shape your investment strategy.

Why Opt for This Calculator?

  • Precision: Utilizes verified data from Retail Estates N.V. (RETBR) for reliable calculations.
  • Adaptability: Built for users to easily adjust and experiment with various inputs.
  • Efficiency: Eliminate the tedious process of creating a DCF model from the ground up.
  • Expert-Level Quality: Crafted with the accuracy and functionality expected at the CFO level.
  • Intuitive Interface: Simple to navigate, even for those lacking extensive financial modeling skills.

Who Can Benefit from This Product?

  • Real Estate Students: Discover property valuation methods and apply them to real-world scenarios.
  • Researchers: Integrate industry-standard models into your studies or academic projects.
  • Investors: Validate your investment strategies by analyzing the valuation of Retail Estates N.V. (RETBR).
  • Market Analysts: Enhance your analytical process with a ready-to-use, customizable DCF model.
  • Property Entrepreneurs: Learn how major real estate companies like Retail Estates N.V. (RETBR) are evaluated.

Contents of the Template

  • Pre-Filled DCF Model: Retail Estates N.V. (RETBR) financial data included for immediate application.
  • WACC Calculator: Comprehensive calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Assess Retail Estates N.V.’s profitability, leverage, and operational efficiency.
  • Editable Inputs: Adjust variables such as growth rates, profit margins, and capital expenditures to match your scenarios.
  • Financial Statements: Annual and quarterly reports for in-depth analysis.
  • Interactive Dashboard: Conveniently 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.

Es wurden keine passenden Produkte gefunden.