|
Valoración de DCF de Highwoods Properties, Inc. (HIW)
US | Real Estate | REIT - Office | 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
Highwoods Properties, Inc. (HIW) Bundle
¿Busca determinar el valor intrínseco de Highwoods Properties, Inc.? Nuestra calculadora HIW DCF integra datos del mundo real con amplias opciones 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 | 736.0 | 736.9 | 768.0 | 828.9 | 834.0 | 859.0 | 884.7 | 911.2 | 938.4 | 966.5 |
| Revenue Growth, % | 0 | 0.12514 | 4.22 | 7.93 | 0.61139 | 2.99 | 2.99 | 2.99 | 2.99 | 2.99 |
| EBITDA | 251.0 | 232.2 | 250.9 | 283.9 | 528.5 | 336.6 | 346.6 | 357.0 | 367.7 | 378.7 |
| EBITDA, % | 34.1 | 31.52 | 32.67 | 34.25 | 63.37 | 39.18 | 39.18 | 39.18 | 39.18 | 39.18 |
| Depreciation | 552.7 | 517.4 | 540.1 | 595.1 | 299.4 | 555.4 | 572.1 | 589.2 | 606.8 | 625.0 |
| Depreciation, % | 75.09 | 70.22 | 70.32 | 71.79 | 35.9 | 64.66 | 64.66 | 64.66 | 64.66 | 64.66 |
| EBIT | -301.7 | -285.2 | -289.1 | -311.2 | 229.1 | -218.9 | -225.4 | -232.2 | -239.1 | -246.3 |
| EBIT, % | -40.99 | -38.7 | -37.65 | -37.54 | 27.47 | -25.48 | -25.48 | -25.48 | -25.48 | -25.48 |
| Total Cash | 9.5 | 109.3 | 23.2 | 21.4 | 25.1 | 42.5 | 43.8 | 45.1 | 46.4 | 47.8 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 261.6 | 288.2 | 283.6 | 320.2 | 343.5 | 328.8 | 338.6 | 348.8 | 359.2 | 370.0 |
| Account Receivables, % | 35.54 | 39.11 | 36.92 | 38.63 | 41.19 | 38.28 | 38.28 | 38.28 | 38.28 | 38.28 |
| Inventories | 5.2 | 79.9 | 8.1 | 4.7 | .0 | 22.6 | 23.3 | 24.0 | 24.7 | 25.5 |
| Inventories, % | 0.71157 | 10.85 | 1.05 | 0.57279 | 0 | 2.64 | 2.64 | 2.64 | 2.64 | 2.64 |
| Accounts Payable | 286.9 | 268.7 | 263.3 | 240.0 | 187.3 | 276.8 | 285.1 | 293.7 | 302.5 | 311.5 |
| Accounts Payable, % | 38.98 | 36.47 | 34.29 | 28.95 | 22.46 | 32.23 | 32.23 | 32.23 | 32.23 | 32.23 |
| Capital Expenditure | -424.2 | -2.4 | -142.1 | -.3 | .0 | -131.4 | -135.3 | -139.4 | -143.6 | -147.9 |
| Capital Expenditure, % | -57.64 | -0.32067 | -18.5 | -0.03184832 | 0 | -15.3 | -15.3 | -15.3 | -15.3 | -15.3 |
| Tax Rate, % | 1.73 | 1.73 | 1.73 | 1.73 | 1.73 | 1.73 | 1.73 | 1.73 | 1.73 | 1.73 |
| EBITAT | -115.0 | -208.4 | -198.7 | -111.2 | 225.1 | -137.4 | -141.5 | -145.8 | -150.1 | -154.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 33.5 | 187.1 | 270.4 | 427.0 | 453.3 | 368.2 | 293.0 | 301.7 | 310.8 | 320.1 |
| WACC, % | 6.13 | 6.9 | 6.81 | 6.08 | 7.46 | 6.67 | 6.67 | 6.67 | 6.67 | 6.67 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1,322.9 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | 331 | |||||||||
| Terminal Value | 10,436 | |||||||||
| Present Terminal Value | 7,555 | |||||||||
| Enterprise Value | 8,878 | |||||||||
| Net Debt | 3,188 | |||||||||
| Equity Value | 5,690 | |||||||||
| Diluted Shares Outstanding, MM | 108 | |||||||||
| Equity Value Per Share | 52.79 |
What You Will Get
- Real HIW Financial Data: Pre-filled with Highwoods Properties’ historical and projected data for precise analysis.
- Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
- Automatic Calculations: See Highwoods Properties’ intrinsic value update instantly based on your changes.
- Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
- User-Friendly Design: Simple structure and clear instructions for all experience levels.
Key Features
- Comprehensive HIW Data: Pre-loaded with Highwoods Properties' historical performance metrics and future outlooks.
- Fully Customizable Parameters: Modify rental growth, operating margins, cost of capital, tax implications, and capital investments.
- Adaptive Valuation Model: Instant updates to Net Present Value (NPV) and intrinsic value based on your adjustments.
- Scenario Analysis: Develop various projection scenarios to evaluate different valuation results.
- Intuitive Interface: Clear, organized, and tailored for both industry experts and newcomers.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered Highwoods Properties, Inc. (HIW) data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for Highwoods Properties, Inc. (HIW)'s intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose This Calculator for Highwoods Properties, Inc. (HIW)?
- Comprehensive Tool: Features DCF, WACC, and financial ratio analyses tailored for the real estate sector.
- Customizable Inputs: Modify the highlighted cells to explore different investment scenarios.
- Detailed Insights: Automatically calculates Highwoods Properties' intrinsic value and Net Present Value.
- Preloaded Data: Historical and projected data provide reliable starting points for analysis.
- Professional Quality: Perfect for real estate analysts, investors, and property consultants.
Who Should Use Highwoods Properties, Inc. (HIW)?
- Real Estate Investors: Make informed decisions with a reliable resource for property valuation.
- Financial Analysts: Streamline your analysis with customizable financial models tailored for REITs.
- Consultants: Efficiently modify templates for client presentations or investment reports.
- Real Estate Enthusiasts: Enhance your knowledge of real estate investment strategies with practical examples.
- Educators and Students: Utilize as a valuable tool for learning in real estate and finance courses.
What the Template Contains
- Preloaded HIW 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.