|
Valoración de DCF de Clipper Realty Inc. (CLPR)
US | Real Estate | REIT - Residential | 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
Clipper Realty Inc. (CLPR) Bundle
¡Explore la perspectiva financiera de Clipper Realty Inc. (CLPR) con nuestra calculadora DCF fácil de usar! Ingrese sus proyecciones para el crecimiento, los márgenes y los gastos para determinar el valor intrínseco de Clipper Realty Inc. (CLPR) y dar forma a su enfoque 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 | 116.2 | 122.9 | 122.7 | 129.7 | 138.2 | 144.4 | 150.8 | 157.6 | 164.6 | 172.0 |
| Revenue Growth, % | 0 | 5.75 | -0.0984941 | 5.72 | 6.52 | 4.47 | 4.47 | 4.47 | 4.47 | 4.47 |
| EBITDA | 53.1 | 54.9 | 52.7 | 54.6 | 58.2 | 62.9 | 65.7 | 68.6 | 71.7 | 74.9 |
| EBITDA, % | 45.75 | 44.72 | 42.95 | 42.1 | 42.14 | 43.53 | 43.53 | 43.53 | 43.53 | 43.53 |
| Depreciation | 106.7 | 91.6 | 95.7 | 102.1 | 28.8 | 99.3 | 103.8 | 108.4 | 113.2 | 118.3 |
| Depreciation, % | 91.83 | 74.53 | 78.01 | 78.7 | 20.84 | 68.78 | 68.78 | 68.78 | 68.78 | 68.78 |
| EBIT | -53.5 | -36.6 | -43.0 | -47.5 | 29.4 | -36.5 | -38.1 | -39.8 | -41.6 | -43.4 |
| EBIT, % | -46.08 | -29.81 | -35.06 | -36.6 | 21.3 | -25.25 | -25.25 | -25.25 | -25.25 | -25.25 |
| Total Cash | 42.5 | 72.1 | 34.5 | 18.2 | 22.2 | 44.3 | 46.3 | 48.3 | 50.5 | 52.8 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 4.2 | 7.0 | 10.3 | 5.0 | 5.2 | 7.3 | 7.6 | 8.0 | 8.3 | 8.7 |
| Account Receivables, % | 3.6 | 5.7 | 8.36 | 3.86 | 3.75 | 5.05 | 5.05 | 5.05 | 5.05 | 5.05 |
| Inventories | 14.4 | 17.0 | 17.7 | 12.5 | .0 | 14.5 | 15.2 | 15.9 | 16.6 | 17.3 |
| Inventories, % | 12.42 | 13.82 | 14.42 | 9.64 | 0 | 10.06 | 10.06 | 10.06 | 10.06 | 10.06 |
| Accounts Payable | 13.0 | 11.7 | 19.6 | 17.1 | 21.0 | 18.8 | 19.6 | 20.5 | 21.4 | 22.4 |
| Accounts Payable, % | 11.22 | 9.54 | 15.94 | 13.17 | 15.19 | 13.01 | 13.01 | 13.01 | 13.01 | 13.01 |
| Capital Expenditure | -43.8 | -31.8 | -35.5 | -45.5 | .0 | -36.8 | -38.5 | -40.2 | -42.0 | -43.9 |
| Capital Expenditure, % | -37.68 | -25.89 | -28.95 | -35.03 | 0 | -25.51 | -25.51 | -25.51 | -25.51 | -25.51 |
| Tax Rate, % | 62.09 | 62.09 | 62.09 | 62.09 | 62.09 | 62.09 | 62.09 | 62.09 | 62.09 | 62.09 |
| EBITAT | -502.7 | -137.8 | -105.7 | -20.8 | 11.2 | -27.8 | -29.1 | -30.4 | -31.7 | -33.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -445.4 | -84.7 | -41.7 | 43.8 | 56.2 | 15.8 | 36.1 | 37.7 | 39.4 | 41.1 |
| WACC, % | 4.81 | 4.81 | 4.81 | 2.45 | 2.2 | 3.81 | 3.81 | 3.81 | 3.81 | 3.81 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 150.3 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 42 | |||||||||
| Terminal Value | 2,312 | |||||||||
| Present Terminal Value | 1,917 | |||||||||
| Enterprise Value | 2,068 | |||||||||
| Net Debt | 1,183 | |||||||||
| Equity Value | 884 | |||||||||
| Diluted Shares Outstanding, MM | 16 | |||||||||
| Equity Value Per Share | 55.05 |
What You Will Get
- Real Clipper Realty Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Clipper Realty Inc. (CLPR).
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates specific to Clipper Realty Inc. (CLPR).
- Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Clipper Realty Inc.'s (CLPR) fair value.
- Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections for Clipper Realty Inc. (CLPR).
- Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility for Clipper Realty Inc. (CLPR).
Key Features
- Comprehensive Clipper Realty Data: Gain access to reliable historical performance and future outlooks.
- Adjustable Forecast Parameters: Modify highlighted cells for metrics like cap rates, occupancy rates, and revenue growth.
- Real-Time Calculations: Instant updates to DCF, Net Present Value (NPV), and revenue analysis.
- User-Friendly Dashboard: Clear charts and summaries to help you interpret your valuation findings.
- Suitable for All Skill Levels: An intuitive design tailored for investors, analysts, and real estate professionals.
How It Works
- Download the Template: Gain immediate access to the Excel-based CLPR DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other factors.
- Instant Calculations: The model automatically recalculates Clipper Realty Inc.'s intrinsic value.
- Test Scenarios: Experiment with various assumptions to assess potential valuation shifts.
- Analyze and Decide: Utilize the outcomes to inform your investment or financial analysis.
Why Choose Clipper Realty Inc. (CLPR) Calculator?
- User-Friendly Interface: Ideal for both novice and seasoned investors.
- Customizable Inputs: Adjust parameters easily to suit your financial analysis.
- Real-Time Valuation: Observe immediate updates to Clipper Realty’s valuation as you modify inputs.
- Preloaded Data: Comes with Clipper Realty’s actual financial metrics for swift evaluations.
- Endorsed by Experts: Favored by analysts and investors for making strategic choices.
Who Should Use Clipper Realty Inc. (CLPR)?
- Real Estate Students: Explore property valuation methods and apply them to real market data.
- Researchers: Integrate advanced models into academic studies or real estate research.
- Investors: Validate your investment strategies and evaluate valuation metrics for Clipper Realty Inc. (CLPR).
- Financial Analysts: Enhance your analysis with a ready-to-use, customizable DCF model tailored for real estate.
- Property Managers: Understand how publicly traded real estate companies like Clipper Realty Inc. (CLPR) are assessed.
What the Template Contains
- Pre-Filled Data: Contains Clipper Realty Inc.'s historical financials and future projections.
- Discounted Cash Flow Model: Interactive DCF valuation model with real-time calculations.
- Weighted Average Cost of Capital (WACC): A specific sheet for calculating WACC using personalized inputs.
- Key Financial Ratios: Evaluate Clipper Realty Inc.'s profitability, efficiency, and financial leverage.
- Customizable Inputs: Easily modify revenue growth, profit margins, and tax rates.
- Clear Dashboard: Visual representations and tables summarizing essential valuation outcomes.