|
Great Portland Estates PLC (GPE.L) Valoración de DCF
GB | Real Estate | REIT - Office | LSE
|
- ✓ 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
Great Portland Estates Plc (GPE.L) Bundle
Ya sea que sea un inversionista o analista, esta calculadora DCF (GPEL) es su recurso de referencia para una valoración precisa. Con datos reales de Great Portland Estates PLC, puede ajustar las previsiones y observar los efectos en tiempo real.
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 | 102.4 | 88.5 | 84.2 | 91.2 | 95.4 | 94.1 | 92.8 | 91.5 | 90.2 | 89.0 |
| Revenue Growth, % | 0 | -13.57 | -4.86 | 8.31 | 4.61 | -1.38 | -1.38 | -1.38 | -1.38 | -1.38 |
| EBITDA | 47.0 | 39.6 | 16.2 | 31.3 | -288.5 | 8.3 | 8.2 | 8.1 | 8.0 | 7.9 |
| EBITDA, % | 45.9 | 44.75 | 19.24 | 34.32 | -302.41 | 8.84 | 8.84 | 8.84 | 8.84 | 8.84 |
| Depreciation | 1.5 | 1.6 | 1.6 | 1.7 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 |
| Depreciation, % | 1.46 | 1.81 | 1.9 | 1.86 | 1.68 | 1.74 | 1.74 | 1.74 | 1.74 | 1.74 |
| EBIT | 45.5 | 38.0 | 14.6 | 29.6 | -290.1 | 7.0 | 6.9 | 6.8 | 6.7 | 6.6 |
| EBIT, % | 44.43 | 42.94 | 17.34 | 32.46 | -304.09 | 7.43 | 7.43 | 7.43 | 7.43 | 7.43 |
| Total Cash | 94.9 | 11.1 | 16.7 | 19.4 | 22.9 | 32.1 | 31.6 | 31.2 | 30.7 | 30.3 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | 16.6 | 6.6 | 6.4 | 6.3 | 6.2 | 6.2 | 6.1 | 6.0 |
| Account Receivables, % | 0 | 0 | 19.71 | 7.24 | 6.71 | 6.73 | 6.73 | 6.73 | 6.73 | 6.73 |
| Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 0.000000977 | 0.000001129943 | 0.000001187648 | 0 | 0 | 0.000000659 | 0.000000659 | 0.000000659 | 0.000000659 | 0.000000659 |
| Accounts Payable | 13.2 | 6.5 | 3.1 | 3.7 | .0 | 5.3 | 5.2 | 5.1 | 5.0 | 5.0 |
| Accounts Payable, % | 12.89 | 7.34 | 3.68 | 4.06 | 0 | 5.59 | 5.59 | 5.59 | 5.59 | 5.59 |
| Capital Expenditure | -.1 | -.4 | -.3 | -.2 | -.1 | -.2 | -.2 | -.2 | -.2 | -.2 |
| Capital Expenditure, % | -0.09765625 | -0.45198 | -0.35629 | -0.2193 | -0.10482 | -0.24601 | -0.24601 | -0.24601 | -0.24601 | -0.24601 |
| Tax Rate, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EBITAT | -374.1 | 61.0 | 20.2 | 37.1 | -290.1 | 5.6 | 5.5 | 5.4 | 5.4 | 5.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -359.5 | 55.5 | 1.5 | 49.2 | -292.1 | 12.3 | 6.9 | 6.8 | 6.7 | 6.6 |
| WACC, % | 4.26 | 6.37 | 6.37 | 6.37 | 6.37 | 5.95 | 5.95 | 5.95 | 5.95 | 5.95 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 33.9 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 7 | |||||||||
| Terminal Value | 171 | |||||||||
| Present Terminal Value | 128 | |||||||||
| Enterprise Value | 162 | |||||||||
| Net Debt | 793 | |||||||||
| Equity Value | -630 | |||||||||
| Diluted Shares Outstanding, MM | 305 | |||||||||
| Equity Value Per Share | -206.88 |
Benefits You Will Receive
- Customizable Excel Template: A fully adaptable Excel-based DCF Calculator featuring pre-filled financial data for GPEL (Great Portland Estates Plc).
- Real-Time Data: Access historical data alongside forward-looking projections (highlighted in the yellow cells).
- Flexible Forecasting: Adjust key assumptions such as revenue growth, EBITDA margin, and WACC as needed.
- Instant Calculations: Quickly visualize how your inputs affect the valuation of GPEL (Great Portland Estates Plc).
- Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
- User-Friendly Interface: Organized for straightforward navigation, complete with clear, step-by-step guidance.
Key Features
- Actual GPEL Data: Comes pre-loaded with Great Portland Estates Plc's historical financials and future projections.
- Comprehensive Customization: Modify inputs for revenue growth, profit margins, WACC, tax rates, and capital expenditures.
- Adaptive Valuation Model: Automatically refreshes Net Present Value (NPV) and intrinsic value according to your specifications.
- Scenario Analysis: Develop multiple forecasting scenarios to explore various valuation results.
- User-Friendly Interface: Intuitive and organized, suitable for both seasoned professionals and newcomers.
How It Operates
- Download: Get the pre-prepared Excel file featuring Great Portland Estates Plc’s (GPEL) financial information.
- Customize: Modify forecasts such as revenue growth, EBITDA %, and WACC to fit your analysis.
- Update Automatically: Intrinsic value and NPV calculations refresh in real-time based on your inputs.
- Test Scenarios: Develop various projections and evaluate results instantly for better insights.
- Make Decisions: Utilize the valuation outputs to inform your investment approaches strategically.
Why Choose the GPEL Calculator?
- Save Time: Skip the hassle of building a DCF model from scratch – it's ready to go for Great Portland Estates Plc (GPEL).
- Enhance Accuracy: Dependable financial data and formulas minimize valuation errors for GPEL.
- Completely Customizable: Adjust the model to align with your specific assumptions and projections for GPEL.
- Simple to Interpret: Intuitive charts and outputs make analyzing results straightforward for GPEL.
- Endorsed by Professionals: Crafted for experts who prioritize precision and usability when evaluating GPEL.
Who Can Benefit from This Product?
- Real Estate Students: Discover property valuation methods and practice them with actual data.
- Researchers: Integrate industry-standard models into your studies or analyses.
- Investors: Validate your investment hypotheses and evaluate valuation scenarios for Great Portland Estates Plc (GPEL).
- Market Analysts: Enhance your efficiency with a user-friendly, customizable DCF model.
- Property Developers: Learn how major real estate firms like Great Portland Estates Plc (GPEL) are assessed.
Contents of the Template
- Historical Data: Includes Great Portland Estates Plc’s (GPEL) previous financial performance and baseline forecasts.
- DCF and Levered DCF Models: Comprehensive templates for determining the intrinsic value of Great Portland Estates Plc (GPEL).
- WACC Sheet: Pre-defined calculations for Weighted Average Cost of Capital.
- Editable Inputs: Adjust essential factors such as growth rates, EBITDA percentages, and CAPEX assumptions.
- Quarterly and Annual Statements: A thorough analysis of Great Portland Estates Plc’s (GPEL) financials.
- Interactive Dashboard: Dynamically visualize valuation outcomes and forecasts.
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.