Invitation Homes Inc. (INVH) DCF Valuation

Invitation Homes Inc. (Invh) Valoración de DCF

US | Real Estate | REIT - Residential | NYSE
Invitation Homes Inc. (INVH) DCF Valuation
  • ✓ 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

Invitation Homes Inc. (INVH) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

¡Descubra el verdadero valor de Invitation Homes Inc. (Invh) con nuestra calculadora DCF de grado profesional! Ajuste los supuestos clave, explore varios escenarios y evalúe cómo las modificaciones afectan la valoración de Invitation Homes Inc. (Invh), todo dentro de una sola plantilla de Excel.


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 1,764.7 1,822.8 1,995.1 2,228.5 2,432.3 2,636.5 2,857.9 3,097.9 3,358.0 3,640.0
Revenue Growth, % 0 3.29 9.45 11.7 9.14 8.4 8.4 8.4 8.4 8.4
EBITDA 1,554.1 1,631.5 1,806.8 2,015.9 1,439.3 2,202.9 2,387.9 2,588.4 2,805.8 3,041.4
EBITDA, % 88.07 89.5 90.56 90.46 59.18 83.55 83.55 83.55 83.55 83.55
Depreciation 1,339.2 1,327.4 1,457.4 1,617.4 674.3 1,698.2 1,840.8 1,995.4 2,163.0 2,344.6
Depreciation, % 75.89 72.82 73.05 72.58 27.72 64.41 64.41 64.41 64.41 64.41
EBIT 215.0 304.1 349.4 398.5 765.0 504.7 547.1 593.0 642.8 696.8
EBIT, % 12.18 16.68 17.51 17.88 31.45 19.14 19.14 19.14 19.14 19.14
Total Cash 92.3 213.4 610.2 262.9 700.6 464.7 503.7 546.0 591.8 641.5
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 25.2 35.3 37.5 54.1 60.8
Account Receivables, % 1.43 1.93 1.88 2.43 2.5
Inventories -1.6 .0 .0 -223.6 .0 -53.4 -57.9 -62.7 -68.0 -73.7
Inventories, % -0.09310444 -0.000054859811 -0.000300691355 -10.03 0 -2.03 -2.03 -2.03 -2.03 -2.03
Accounts Payable 186.1 149.3 193.6 198.4 200.6 240.4 260.6 282.5 306.2 331.9
Accounts Payable, % 10.55 8.19 9.71 8.9 8.25 9.12 9.12 9.12 9.12 9.12
Capital Expenditure -164.2 -172.3 -162.8 -208.1 -221.1 -239.1 -259.2 -281.0 -304.6 -330.1
Capital Expenditure, % -9.31 -9.45 -8.16 -9.34 -9.09 -9.07 -9.07 -9.07 -9.07 -9.07
Tax Rate, % 0.29902 0.29902 0.29902 0.29902 0.29902 0.29902 0.29902 0.29902 0.29902 0.29902
EBITAT 212.6 302.2 347.6 397.0 762.8 501.7 543.8 589.5 639.0 692.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 1,550.0 1,408.9 1,684.3 2,018.0 987.8 2,061.2 2,145.6 2,325.8 2,521.1 2,732.8
WACC, % 7.77 7.78 7.78 7.78 7.78 7.78 7.78 7.78 7.78 7.78
PV UFCF
SUM PV UFCF 9,364.6
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 2,842
Terminal Value 75,201
Present Terminal Value 51,706
Enterprise Value 61,071
Net Debt 7,649
Equity Value 53,422
Diluted Shares Outstanding, MM 613
Equity Value Per Share 87.11

What You Will Get

  • Real Invitation Homes Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Invitation Homes Inc. (INVH).
  • Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates specific to Invitation Homes Inc. (INVH).
  • Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Invitation Homes Inc. (INVH)’s fair value.
  • Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections for Invitation Homes Inc. (INVH).
  • Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility for Invitation Homes Inc. (INVH).

Key Features

  • Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Invitation Homes Inc. (INVH).
  • WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable inputs specific to the real estate sector.
  • Customizable Forecast Assumptions: Adjust growth projections, capital expenditures, and discount rates to suit your analysis.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios pertinent to Invitation Homes Inc. (INVH).
  • Interactive Dashboard and Charts: Visual representations that summarize essential valuation metrics for straightforward analysis.

How It Works

  • Download: Get the ready-to-use Excel file featuring Invitation Homes Inc.'s (INVH) financial data.
  • Customize: Modify projections, including rental growth, operating margins, and discount rates.
  • Update Automatically: The intrinsic value and cash flow calculations refresh in real-time.
  • Test Scenarios: Generate various projections and analyze results instantly.
  • Make Decisions: Leverage the valuation findings to inform your investment choices.

Why Choose Invitation Homes Inc. (INVH)?

  • Streamlined Process: No need to start from scratch – our platform is ready for immediate use.
  • Enhanced Precision: Dependable data and methodologies minimize errors in property valuation.
  • Completely Adaptable: Customize the framework to align with your market insights and forecasts.
  • User-Friendly: Intuitive visuals and outputs simplify the analysis of results.
  • Preferred by Professionals: Crafted for industry experts who prioritize accuracy and functionality.

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling Invitation Homes Inc. (INVH) stock.
  • Financial Analysts: Streamline valuation processes with ready-to-use financial models for Invitation Homes Inc. (INVH).
  • Consultants: Deliver professional valuation insights on Invitation Homes Inc. (INVH) to clients quickly and accurately.
  • Real Estate Professionals: Understand how companies like Invitation Homes Inc. (INVH) are valued to enhance your investment strategies.
  • Finance Students: Learn valuation techniques using real-world data and scenarios related to Invitation Homes Inc. (INVH).

What the Template Contains

  • Pre-Filled DCF Model: Invitation Homes Inc.’s (INVH) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Invitation Homes Inc.’s (INVH) profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results.

No products were found matching.