|
Redwood Trust, Inc. (RWT) 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
Redwood Trust, Inc. (RWT) Bundle
Verbessern Sie Ihre Investitionsauswahl mit dem DCF -Taschenrechner von Redwood Trust, Inc. (RWT)! Erforschen Sie authentische Redwood Trust -Finanzdaten, passen Sie Wachstumsprojektionen und -kosten an und beachten Sie sofort, wie sich diese Modifikationen auf den inneren Wert von Redwood Trust, Inc. (RWT) auswirken.
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 | -363.0 | 526.0 | -27.0 | 158.3 | 945.2 | 472.6 | 236.3 | 118.1 | 59.1 | 29.5 |
| Revenue Growth, % | 0 | -244.9 | -105.13 | -686.29 | 497.08 | -50 | -50 | -50 | -50 | -50 |
| EBITDA | .0 | .0 | 384.9 | 12.4 | .0 | -87.1 | -43.5 | -21.8 | -10.9 | -5.4 |
| EBITDA, % | 0 | 0 | -1425.49 | 7.85 | 0 | -18.43 | -18.43 | -18.43 | -18.43 | -18.43 |
| Depreciation | 451.8 | -97.0 | 360.9 | 27.3 | 11.9 | -189.0 | -94.5 | -47.2 | -23.6 | -11.8 |
| Depreciation, % | -124.45 | -18.45 | -1336.48 | 17.24 | 1.26 | -39.99 | -39.99 | -39.99 | -39.99 | -39.99 |
| EBIT | -451.8 | 97.0 | 24.0 | -14.9 | -11.9 | 17.8 | 8.9 | 4.4 | 2.2 | 1.1 |
| EBIT, % | 124.45 | 18.45 | -89.01 | -9.38 | -1.26 | 3.76 | 3.76 | 3.76 | 3.76 | 3.76 |
| Total Cash | 679.5 | 656.8 | 662.0 | 347.7 | 245.2 | 24.5 | 12.3 | 6.1 | 3.1 | 1.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 87.4 | 137.6 | 114.7 | 171.9 | 213.9 | 23.4 | 11.7 | 5.8 | 2.9 | 1.5 |
| Account Receivables, % | -24.07 | 26.15 | -424.88 | 108.57 | 22.64 | 4.94 | 4.94 | 4.94 | 4.94 | 4.94 |
| Inventories | 8.4 | 36.1 | 6.5 | .0 | .0 | -18.3 | -9.1 | -4.6 | -2.3 | -1.1 |
| Inventories, % | -2.32 | 6.87 | -23.91 | 0 | 0 | -3.87 | -3.87 | -3.87 | -3.87 | -3.87 |
| Accounts Payable | 34.9 | 47.6 | 50.8 | 57.7 | 77.8 | -52.8 | -26.4 | -13.2 | -6.6 | -3.3 |
| Accounts Payable, % | -9.6 | 9.04 | -188.32 | 36.48 | 8.23 | -11.17 | -11.17 | -11.17 | -11.17 | -11.17 |
| 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, % | 25.86 | 25.86 | 25.86 | 25.86 | 25.86 | 25.86 | 25.86 | 25.86 | 25.86 | 25.86 |
| EBITAT | -447.9 | 91.8 | 21.4 | -145.8 | -8.8 | 16.2 | 8.1 | 4.1 | 2.0 | 1.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -57.1 | -70.5 | 438.1 | -162.3 | -18.9 | -94.5 | -57.4 | -28.7 | -14.4 | -7.2 |
| WACC, % | 5.28 | 5.06 | 4.79 | 5.33 | 4.05 | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -184.6 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -7 | |||||||||
| Terminal Value | -253 | |||||||||
| Present Terminal Value | -199 | |||||||||
| Enterprise Value | -383 | |||||||||
| Net Debt | 16,150 | |||||||||
| Equity Value | -16,533 | |||||||||
| Diluted Shares Outstanding, MM | 132 | |||||||||
| Equity Value Per Share | -125.12 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real RWT financials.
- Real-World Data: Historical data and forward-looking estimates (as indicated in the yellow cells).
- Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
- Automatic Calculations: Instantly observe the effects of your inputs on Redwood Trust's valuation.
- Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
- User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.
Key Features
- Accurate Redwood Trust Financials: Gain access to reliable pre-loaded historical data and future forecasts.
- Customizable Financial Assumptions: Modify highlighted cells for metrics like WACC, growth rates, and profit margins.
- Real-Time Calculations: Automatic adjustments to DCF, Net Present Value (NPV), and cash flow assessments.
- User-Friendly Dashboard: Intuitive charts and summaries for a clear view of your valuation outcomes.
- Designed for All Users: A straightforward layout tailored for investors, CFOs, and consultants alike.
How It Works
- 1. Access the Template: Download and open the Excel file containing Redwood Trust, Inc.'s (RWT) preloaded data.
- 2. Modify Assumptions: Adjust key inputs such as growth rates, WACC, and capital expenditures.
- 3. View Results Instantly: The DCF model automatically calculates intrinsic value and NPV for Redwood Trust, Inc. (RWT).
- 4. Evaluate Scenarios: Analyze various forecasts to assess different valuation outcomes for Redwood Trust, Inc. (RWT).
- 5. Present with Confidence: Deliver professional valuation insights to bolster your decision-making for Redwood Trust, Inc. (RWT).
Why Choose Redwood Trust, Inc. (RWT) Calculator?
- Precision: Utilizes verified financials from Redwood Trust for reliable data.
- Versatility: Built for users to easily experiment with and adjust inputs.
- Efficiency: Eliminate the need to create a financial model from the ground up.
- High-Quality: Crafted with the expertise and standards expected at the CFO level.
- Intuitive: Simple to navigate, suitable for users without extensive financial modeling skills.
Who Should Use This Product?
- Investors: Assess Redwood Trust’s valuation before making investment decisions.
- CFOs and Financial Analysts: Optimize valuation methodologies and evaluate financial forecasts.
- Startup Founders: Understand how companies like Redwood Trust are appraised in the market.
- Consultants: Provide detailed valuation analysis and reports for clients in the real estate sector.
- Students and Educators: Utilize actual market data to learn and teach valuation strategies.
What the Template Contains
- Comprehensive DCF Model: Editable template with detailed valuation calculations tailored for Redwood Trust, Inc. (RWT).
- Real-World Data: Redwood Trust’s historical and projected financials preloaded for thorough analysis.
- Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
- Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
- Dashboard with Visual Outputs: Charts and tables designed for clear and actionable results.
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.