JBG SMITH Properties (JBGS) DCF Valuation

JBG Smith Properties (JBGS) DCF Valoración

US | Real Estate | REIT - Office | NYSE
JBG SMITH Properties (JBGS) 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

JBG SMITH Properties (JBGS) Bundle

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

TOTAL:

¿Busca determinar el valor intrínseco de las propiedades JBG Smith? Nuestra calculadora DCF (JBGS) integra datos del mundo real con características integrales de personalización, lo que le permite refinar sus 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 647.8 602.7 634.4 605.8 604.2 647.4 693.7 743.3 796.4 853.3
Revenue Growth, % 0 -6.95 5.25 -4.5 -0.26839 7.15 7.15 7.15 7.15 7.15
EBITDA 217.9 213.5 218.3 236.6 242.9 236.6 253.5 271.6 291.1 311.9
EBITDA, % 33.64 35.43 34.41 39.06 40.2 36.55 36.55 36.55 36.55 36.55
Depreciation 623.7 640.3 645.2 580.2 210.2 552.7 592.2 634.5 679.9 728.5
Depreciation, % 96.29 106.24 101.7 95.77 34.79 85.37 85.37 85.37 85.37 85.37
EBIT -405.8 -426.8 -426.9 -343.6 32.7 -326.3 -349.7 -374.7 -401.5 -430.2
EBIT, % -62.65 -70.81 -67.29 -56.71 5.41 -50.41 -50.41 -50.41 -50.41 -50.41
Total Cash 126.4 225.6 264.4 241.1 164.8 214.5 229.9 246.3 263.9 282.8
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 222.7 226.5 236.8 227.1 215.5
Account Receivables, % 34.37 37.57 37.32 37.49 35.66
Inventories .0 .0 576.6 -16.9 .0 114.1 122.2 131.0 140.3 150.4
Inventories, % 0.000000154 0.000000166 90.89 -2.79 0 17.62 17.62 17.62 17.62 17.62
Accounts Payable 157.7 103.1 106.1 138.1 124.9 131.6 141.0 151.1 161.9 173.5
Accounts Payable, % 24.35 17.11 16.73 22.79 20.67 20.33 20.33 20.33 20.33 20.33
Capital Expenditure -441.0 -307.5 -173.2 -326.7 -333.7 -330.9 -354.6 -379.9 -407.1 -436.2
Capital Expenditure, % -68.08 -51.02 -27.3 -53.93 -55.24 -51.11 -51.11 -51.11 -51.11 -51.11
Tax Rate, % 13.07 13.07 13.07 13.07 13.07 13.07 13.07 13.07 13.07 13.07
EBITAT -365.3 -401.4 -444.4 -292.6 28.4 -297.7 -319.0 -341.8 -366.2 -392.4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -247.5 -126.9 -556.3 596.0 -113.6 -204.0 -97.0 -104.0 -111.4 -119.3
WACC, % 6.1 6.21 6.37 5.96 6.01 6.13 6.13 6.13 6.13 6.13
PV UFCF
SUM PV UFCF -541.8
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) -124
Terminal Value -5,826
Present Terminal Value -4,327
Enterprise Value -4,869
Net Debt 2,473
Equity Value -7,342
Diluted Shares Outstanding, MM 105
Equity Value Per Share -69.86

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real JBGS financials.
  • Real-World Data: Historical data and forward-looking estimates (as indicated in the yellow cells).
  • Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Automatic Calculations: Instantly observe the effects of your inputs on JBG SMITH Properties' valuation.
  • Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
  • User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.

Key Features

  • Accurate JBGS Financial Data: Gain access to reliable pre-loaded historical figures and future forecasts.
  • Tailorable Forecast Parameters: Modify highlighted cells for metrics such as WACC, growth rates, and profit margins.
  • Real-Time Calculations: Instant updates for DCF, Net Present Value (NPV), and cash flow assessments.
  • Interactive Dashboard: User-friendly charts and summaries to help visualize your valuation insights.
  • Designed for All Skill Levels: An easy-to-navigate layout suitable for investors, CFOs, and consultants alike.

How It Works

  • 1. Access the Template: Download and open the Excel file containing JBG SMITH Properties’ (JBGS) preloaded data.
  • 2. Adjust Key Inputs: Modify essential parameters such as growth rates, WACC, and capital expenditures.
  • 3. Analyze Results in Real-Time: The DCF model automatically computes intrinsic value and NPV for your analysis.
  • 4. Explore Different Scenarios: Evaluate various forecasts to assess different valuation possibilities.
  • 5. Present with Assurance: Share professional valuation insights to bolster your decision-making process.

Why Choose This Calculator for JBG SMITH Properties (JBGS)?

  • Accurate Data: Real JBG SMITH financials guarantee trustworthy valuation outcomes.
  • Customizable: Tailor essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
  • Time-Saving: Built-in calculations save you from starting from the ground up.
  • Professional-Grade Tool: Crafted for investors, analysts, and consultants in the real estate sector.
  • User-Friendly: Easy-to-navigate layout and clear instructions ensure accessibility for all users.

Who Should Use This Product?

  • Investors: Evaluate JBG SMITH Properties' (JBGS) market performance before making investment decisions.
  • CFOs and Financial Analysts: Optimize valuation methodologies and assess financial forecasts for JBGS.
  • Real Estate Developers: Understand how leading real estate companies like JBG SMITH are valued.
  • Consultants: Create comprehensive valuation reports tailored for clients in the real estate sector.
  • Students and Educators: Utilize current market data to teach and practice real estate valuation principles.

What the Template Contains

  • Historical Data: Includes JBG SMITH Properties’ (JBGS) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate JBG SMITH Properties’ (JBGS) intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of JBG SMITH Properties’ (JBGS) financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.