|
Broadstone Net Lease, Inc. (BNL) Valoración de DCF
US | Real Estate | REIT - Diversified | NYSE
|
- ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
- ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
- ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
- ✓ No Se Necesita Experiencia; Fáciles De Seguir
Broadstone Net Lease, Inc. (BNL) Bundle
¿Busca determinar el valor intrínseco de Broadstone Net Lease, Inc.? Nuestra calculadora DCF (BNL) integra datos del mundo real con características integrales de personalización, lo que le permite ajustar los pronósticos y mejorar sus estrategias de inversión.
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 | 298.8 | 321.6 | 382.9 | 407.5 | 442.9 | 489.2 | 540.3 | 596.7 | 659.1 | 727.9 |
| Revenue Growth, % | 0 | 7.64 | 19.04 | 6.43 | 8.68 | 10.45 | 10.45 | 10.45 | 10.45 | 10.45 |
| EBITDA | 243.8 | 272.5 | 328.0 | 354.1 | 380.9 | 415.7 | 459.1 | 507.1 | 560.0 | 618.6 |
| EBITDA, % | 81.6 | 84.71 | 85.67 | 86.89 | 86 | 84.97 | 84.97 | 84.97 | 84.97 | 84.97 |
| Depreciation | 160.4 | 184.0 | 187.3 | 215.4 | 158.6 | 243.1 | 268.5 | 296.5 | 327.5 | 361.7 |
| Depreciation, % | 53.67 | 57.19 | 48.91 | 52.85 | 35.82 | 49.69 | 49.69 | 49.69 | 49.69 | 49.69 |
| EBIT | 83.5 | 88.5 | 140.7 | 138.7 | 222.3 | 172.6 | 190.6 | 210.6 | 232.6 | 256.9 |
| EBIT, % | 27.93 | 27.51 | 36.76 | 34.04 | 50.18 | 35.29 | 35.29 | 35.29 | 35.29 | 35.29 |
| Total Cash | 12.5 | 100.5 | 21.7 | 21.8 | 19.5 | 49.7 | 54.9 | 60.6 | 67.0 | 74.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 85.5 | 103.7 | 118.2 | 137.0 | 154.2 | 156.7 | 173.1 | 191.1 | 211.1 | 233.2 |
| Account Receivables, % | 28.6 | 32.25 | 30.87 | 33.62 | 34.82 | 32.03 | 32.03 | 32.03 | 32.03 | 32.03 |
| Inventories | -2.9 | .0 | .0 | -63.4 | .0 | -16.2 | -17.9 | -19.7 | -21.8 | -24.1 |
| Inventories, % | -0.97418 | 0.000000311 | 0.000000261 | -15.56 | 0 | -3.31 | -3.31 | -3.31 | -3.31 | -3.31 |
| Accounts Payable | 37.4 | 74.9 | 38.0 | 47.5 | 24.5 | 61.6 | 68.0 | 75.1 | 83.0 | 91.6 |
| Accounts Payable, % | 12.51 | 23.3 | 9.93 | 11.67 | 5.53 | 12.59 | 12.59 | 12.59 | 12.59 | 12.59 |
| Capital Expenditure | -5.1 | -10.8 | -1.6 | -31.4 | -46.3 | -23.1 | -25.5 | -28.2 | -31.1 | -34.4 |
| Capital Expenditure, % | -1.69 | -3.36 | -0.41737 | -7.7 | -10.44 | -4.72 | -4.72 | -4.72 | -4.72 | -4.72 |
| Tax Rate, % | 5.24 | 5.24 | 5.24 | 5.24 | 5.24 | 5.24 | 5.24 | 5.24 | 5.24 | 5.24 |
| EBITAT | 75.7 | 79.2 | 129.7 | 129.6 | 210.6 | 158.9 | 175.6 | 193.9 | 214.2 | 236.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 185.9 | 268.7 | 264.0 | 367.6 | 219.4 | 429.7 | 410.3 | 453.1 | 500.5 | 552.7 |
| WACC, % | 7.63 | 7.6 | 7.65 | 7.67 | 7.69 | 7.65 | 7.65 | 7.65 | 7.65 | 7.65 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1,871.5 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 564 | |||||||||
| Terminal Value | 9,981 | |||||||||
| Present Terminal Value | 6,905 | |||||||||
| Enterprise Value | 8,776 | |||||||||
| Net Debt | 1,891 | |||||||||
| Equity Value | 6,885 | |||||||||
| Diluted Shares Outstanding, MM | 196 | |||||||||
| Equity Value Per Share | 35.07 |
What You Will Get
- Real BNL Financials: Access to historical and projected data for precise valuation.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
- Dynamic Calculations: Intrinsic value and NPV are computed automatically.
- Scenario Analysis: Evaluate various scenarios to assess Broadstone Net Lease’s future performance.
- User-Friendly Design: Designed for industry professionals while remaining accessible to newcomers.
Key Features
- Comprehensive BNL Data: Pre-filled with Broadstone Net Lease’s historical financials and future projections.
- Fully Customizable Inputs: Modify revenue growth rates, profit margins, WACC, tax rates, and capital expenditures.
- Dynamic Valuation Model: Automatic updates to Net Present Value (NPV) and intrinsic value based on your adjustments.
- Scenario Testing: Develop multiple forecast scenarios to evaluate varying valuation outcomes.
- User-Friendly Design: Intuitive, structured, and suitable for both professionals and novices.
How It Works
- Download the Template: Gain immediate access to the Excel-based BNL DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
- Instant Calculations: The model automatically refreshes Broadstone Net Lease, Inc.'s intrinsic value.
- Test Scenarios: Experiment with different assumptions to assess potential changes in valuation.
- Analyze and Decide: Utilize the results to inform your investment or financial assessments.
Why Choose This Calculator for Broadstone Net Lease, Inc. (BNL)?
- Accuracy: Utilizes real Broadstone Net Lease financial data for precise calculations.
- Flexibility: Allows users to easily adjust and experiment with various inputs.
- Time-Saving: Eliminates the need to create a DCF model from the ground up.
- Professional-Grade: Crafted with the expertise and usability expected at the CFO level.
- User-Friendly: Intuitive design makes it accessible for users without extensive financial modeling skills.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling Broadstone Net Lease, Inc. (BNL) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models specific to Broadstone Net Lease, Inc. (BNL).
- Consultants: Deliver professional valuation insights related to Broadstone Net Lease, Inc. (BNL) to clients quickly and accurately.
- Business Owners: Understand how real estate investment trusts like Broadstone Net Lease, Inc. (BNL) are valued to guide your own strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios involving Broadstone Net Lease, Inc. (BNL).
What the Template Contains
- Preloaded BNL Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
- Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
- Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
- Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.