|
Valoración de DCF de Granite Real Estate Investment Trust (GRP-UN)
CA | Real Estate | REIT - Industrial | 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
Granite Real Estate Investment Trust (GRP-UN) Bundle
¡Simplifique la valoración de Granite Real Estate Investment Trust (GRP-UN) con esta calculadora DCF personalizable! Con Real Granite Real Estate Investment Trust (GRP-UN) financieras y aportes de pronóstico ajustables, puede probar escenarios y descubrir el valor razonable de Granite Real Estate Investment Trust (GRP-UN) en minutos.
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 | 192.7 | 239.6 | 277.1 | 320.8 | 367.1 | 431.5 | 507.2 | 596.1 | 700.7 | 823.6 |
| Revenue Growth, % | 0 | 24.31 | 15.66 | 15.78 | 14.41 | 17.54 | 17.54 | 17.54 | 17.54 | 17.54 |
| EBITDA | 145.1 | 183.8 | 206.7 | 244.2 | 143.1 | 294.9 | 346.6 | 407.4 | 478.8 | 562.8 |
| EBITDA, % | 75.29 | 76.71 | 74.59 | 76.11 | 38.97 | 68.33 | 68.33 | 68.33 | 68.33 | 68.33 |
| Depreciation | 67.9 | 59.1 | 71.7 | 66.8 | .9 | 92.2 | 108.4 | 127.4 | 149.7 | 176.0 |
| Depreciation, % | 35.24 | 24.67 | 25.86 | 20.83 | 0.24403 | 21.37 | 21.37 | 21.37 | 21.37 | 21.37 |
| EBIT | 77.2 | 124.7 | 135.1 | 177.4 | 142.2 | 202.7 | 238.2 | 280.0 | 329.1 | 386.8 |
| EBIT, % | 40.05 | 52.04 | 48.74 | 55.28 | 38.73 | 46.97 | 46.97 | 46.97 | 46.97 | 46.97 |
| Total Cash | 210.3 | 585.4 | 283.5 | 95.1 | 81.8 | 303.7 | 357.0 | 419.6 | 493.2 | 579.7 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 14.2 | 4.8 | 7.6 | 8.6 | 9.0 | 14.9 | 17.5 | 20.5 | 24.1 | 28.3 |
| Account Receivables, % | 7.37 | 1.98 | 2.74 | 2.67 | 2.45 | 3.44 | 3.44 | 3.44 | 3.44 | 3.44 |
| Inventories | .0 | .0 | 45.5 | 29.0 | .0 | 22.0 | 25.8 | 30.4 | 35.7 | 41.9 |
| Inventories, % | 0.000000365 | 0.000000294 | 16.42 | 9.04 | 0 | 5.09 | 5.09 | 5.09 | 5.09 | 5.09 |
| Accounts Payable | 4.8 | 2.7 | 5.6 | 7.9 | 8.0 | 8.9 | 10.5 | 12.3 | 14.4 | 17.0 |
| Accounts Payable, % | 2.5 | 1.13 | 2.03 | 2.46 | 2.19 | 2.06 | 2.06 | 2.06 | 2.06 | 2.06 |
| Capital Expenditure | -21.5 | -46.0 | -.4 | -.6 | -.2 | -26.5 | -31.1 | -36.6 | -43.0 | -50.6 |
| Capital Expenditure, % | -11.13 | -19.19 | -0.14969 | -0.17714 | -0.05467626 | -6.14 | -6.14 | -6.14 | -6.14 | -6.14 |
| Tax Rate, % | -5.93 | -5.93 | -5.93 | -5.93 | -5.93 | -5.93 | -5.93 | -5.93 | -5.93 | -5.93 |
| EBITAT | 69.4 | 107.4 | 114.1 | 299.8 | 150.6 | 186.7 | 219.4 | 257.9 | 303.1 | 356.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 106.5 | 127.9 | 139.9 | 383.8 | 180.0 | 225.4 | 291.7 | 342.9 | 403.0 | 473.7 |
| WACC, % | 7.38 | 7.31 | 7.28 | 7.56 | 7.56 | 7.42 | 7.42 | 7.42 | 7.42 | 7.42 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1,373.3 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 483 | |||||||||
| Terminal Value | 8,922 | |||||||||
| Present Terminal Value | 6,239 | |||||||||
| Enterprise Value | 7,612 | |||||||||
| Net Debt | 2,101 | |||||||||
| Equity Value | 5,512 | |||||||||
| Diluted Shares Outstanding, MM | 63 | |||||||||
| Equity Value Per Share | 86.99 |
What You Will Receive
- Customizable Excel Template: A fully adjustable Excel-based DCF Calculator featuring pre-filled real Granite Real Estate Investment Trust (GRP-UN) financial data.
- Authentic Data: Access to historical performance metrics and forward-looking projections (highlighted in the yellow cells).
- Flexible Forecasting: Modify assumptions such as rental income growth, EBITDA %, and WACC.
- Instant Calculations: Immediately observe how your inputs affect the valuation of Granite Real Estate Investment Trust (GRP-UN).
- Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
- Intuitive Layout: Organized for clarity and simplicity, complete with step-by-step guidance.
Key Features
- 🔍 Real-Life GRP-UN Financials: Pre-loaded historical and projected data for Granite Real Estate Investment Trust.
- ✏️ Fully Customizable Inputs: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Integrated formulas calculate the intrinsic value of Granite using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Granite’s valuation immediately after adjustments are made.
- Scenario Analysis: Analyze and compare results for different financial assumptions side-by-side.
How It Operates
- 1. Access the Template: Download and open the Excel file featuring Granite Real Estate Investment Trust’s (GRP-UN) preloaded data.
- 2. Modify Key Inputs: Adjust essential parameters such as growth rates, WACC, and capital expenditures.
- 3. Instant Results: The DCF model automatically calculates intrinsic value and NPV.
- 4. Explore Different Scenarios: Analyze various forecasts to evaluate different valuation results.
- 5. Confident Presentations: Deliver professional valuation insights to bolster your decision-making process.
Why Opt for This Calculator?
- All-in-One Solution: Features DCF, WACC, and financial ratio analyses conveniently packaged together.
- Flexible Customization: Modify the yellow-highlighted fields to explore different scenarios.
- In-Depth Analysis: Automatically computes Granite Real Estate Investment Trust’s intrinsic value and Net Present Value.
- Preloaded Information: Comes with historical and projected data to provide accurate starting points.
- High-Quality Standards: Perfect for financial analysts, investors, and business advisors.
Who Can Benefit from This Product?
- Investors: Accurately assess Granite Real Estate Investment Trust's (GRP-UN) fair value to inform investment choices.
- CFOs: Utilize a comprehensive DCF model for effective financial reporting and analysis.
- Consultants: Seamlessly customize the template for client valuation reports.
- Entrepreneurs: Acquire valuable insights into the financial modeling practices used by leading real estate companies.
- Educators: Employ this resource as a teaching aid to explore various valuation methodologies.
Contents of the Template
- Operating and Balance Sheet Data: Pre-filled historical data and forecasts for Granite Real Estate Investment Trust (GRP-UN), including metrics such as revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated section for calculating the Weighted Average Cost of Capital (WACC), encompassing parameters like Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Customizable Discounted Cash Flow models that illustrate intrinsic value along with comprehensive calculations.
- Financial Statements: Pre-loaded annual and quarterly financial statements to facilitate in-depth analysis.
- Key Ratios: Inclusion of profitability, leverage, and efficiency ratios specific to Granite Real Estate Investment Trust (GRP-UN).
- Dashboard and Charts: A visual overview of valuation outcomes and assumptions, making it easier to interpret 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.