|
Ladder Capital Corp (LADR) DCF Valoración
US | Real Estate | REIT - Mortgage | 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
Ladder Capital Corp (LADR) Bundle
Diseñada para la precisión, nuestra calculadora DCF (LADR) le permite evaluar la valoración de Ladder Capital Corp utilizando datos financieros del mundo real, al tiempo que ofrece una flexibilidad completa para modificar todos los parámetros clave para las proyecciones mejoradas.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 121.0 | 167.5 | 339.7 | 253.5 | 277.5 | 362.5 | 473.5 | 618.5 | 807.9 | 1,055.4 |
| Revenue Growth, % | 0 | 38.42 | 102.77 | -25.37 | 9.46 | 30.63 | 30.63 | 30.63 | 30.63 | 30.63 |
| EBITDA | 14.4 | .0 | 398.2 | .0 | 364.8 | 153.6 | 200.6 | 262.1 | 342.3 | 447.2 |
| EBITDA, % | 11.86 | 0 | 117.22 | 0 | 131.46 | 42.37 | 42.37 | 42.37 | 42.37 | 42.37 |
| Depreciation | 173.9 | 119.0 | 180.0 | 28.1 | 32.3 | 178.9 | 233.7 | 305.3 | 398.8 | 520.9 |
| Depreciation, % | 143.74 | 71.05 | 52.99 | 11.09 | 11.65 | 49.36 | 49.36 | 49.36 | 49.36 | 49.36 |
| EBIT | -159.6 | -119.0 | 218.2 | -28.1 | 332.4 | -13.0 | -17.0 | -22.2 | -28.9 | -37.8 |
| EBIT, % | -131.88 | -71.05 | 64.23 | -11.09 | 119.8 | -3.58 | -3.58 | -3.58 | -3.58 | -3.58 |
| Total Cash | 1,487.1 | 1,252.0 | 615.3 | 1,017.1 | 1,323.5 | 362.5 | 473.5 | 618.5 | 807.9 | 1,055.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 16.6 | 13.6 | 24.9 | 25.3 | 12.9 | 31.8 | 41.5 | 54.2 | 70.9 | 92.6 |
| Account Receivables, % | 13.71 | 8.15 | 7.34 | 9.99 | 4.66 | 8.77 | 8.77 | 8.77 | 8.77 | 8.77 |
| Inventories | -.3 | -.4 | -2.0 | .0 | .0 | -.8 | -1.0 | -1.3 | -1.8 | -2.3 |
| Inventories, % | -0.24708 | -0.23999 | -0.60001 | 0 | 0 | -0.21741 | -0.21741 | -0.21741 | -0.21741 | -0.21741 |
| Accounts Payable | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Accounts Payable, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Expenditure | -6.1 | -4.9 | -6.9 | .0 | .0 | -7.2 | -9.5 | -12.4 | -16.2 | -21.1 |
| Capital Expenditure, % | -5.04 | -2.91 | -2.05 | 0 | 0 | -2 | -2 | -2 | -2 | -2 |
| Tax Rate, % | 2.38 | 2.38 | 2.38 | 2.38 | 2.38 | 2.38 | 2.38 | 2.38 | 2.38 | 2.38 |
| EBITAT | -78.4 | -116.3 | 182.3 | -27.1 | 324.5 | -11.0 | -14.4 | -18.8 | -24.6 | -32.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 73.1 | .8 | 345.7 | -1.5 | 369.2 | 142.6 | 200.3 | 261.7 | 341.8 | 446.5 |
| WACC, % | 6.75 | 9.1 | 8.42 | 9.05 | 9.1 | 8.48 | 8.48 | 8.48 | 8.48 | 8.48 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1,050.7 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 455 | |||||||||
| Terminal Value | 7,027 | |||||||||
| Present Terminal Value | 4,677 | |||||||||
| Enterprise Value | 5,728 | |||||||||
| Net Debt | 1,749 | |||||||||
| Equity Value | 3,978 | |||||||||
| Diluted Shares Outstanding, MM | 126 | |||||||||
| Equity Value Per Share | 31.63 |
What You Will Get
- Editable Forecast Inputs: Easily modify assumptions (growth %, margins, WACC) to explore various scenarios.
- Real-World Data: Ladder Capital Corp's (LADR) financial data pre-filled to facilitate your analysis.
- Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value for you.
- Customizable and Professional: A sleek Excel model that adjusts to your valuation requirements.
- Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and saving time.
Key Features
- Customizable Financial Inputs: Adjust essential metrics such as interest rates, loan-to-value ratios, and property valuations.
- Instant DCF Analysis: Quickly computes intrinsic values, net present value, and other financial metrics.
- High Precision Estimates: Leverages Ladder Capital Corp’s (LADR) actual financial data for accurate valuation results.
- Effortless Scenario Testing: Easily evaluate various scenarios and analyze the resulting impacts.
- Efficiency Booster: Avoid the hassle of constructing intricate valuation models from the ground up.
How It Works
- 1. Access the Template: Download and open the Excel file containing Ladder Capital Corp's (LADR) financial data.
- 2. Adjust Assumptions: Modify key parameters such as growth projections, WACC, and capital expenditures.
- 3. See Results Immediately: The DCF model automatically computes intrinsic value and NPV based on your inputs.
- 4. Explore Scenarios: Analyze various forecasts to evaluate different valuation possibilities.
- 5. Present with Assurance: Deliver professional valuation insights to back your financial decisions.
Why Choose This Calculator for Ladder Capital Corp (LADR)?
- Accuracy: Utilizes real Ladder Capital financial data to ensure precision.
- Flexibility: Allows users to easily test and adjust inputs as needed.
- Time-Saving: Avoid the complexities of constructing a DCF model from the ground up.
- Professional-Grade: Crafted with the expertise and usability expected at the CFO level.
- User-Friendly: Intuitive design makes it accessible for users without extensive financial modeling skills.
Who Should Use Ladder Capital Corp (LADR)?
- Real Estate Investors: Leverage insights from a trusted source for making informed property investments.
- Financial Analysts: Access comprehensive data to streamline your analysis of real estate markets.
- Consultants: Tailor reports and presentations quickly using our detailed market research.
- Finance Enthusiasts: Explore the intricacies of real estate finance with practical examples and case studies.
- Educators and Students: Utilize our resources as a hands-on learning tool in real estate finance courses.
What the Template Contains
- Pre-Filled Data: Contains Ladder Capital Corp's historical financials and projections.
- Discounted Cash Flow Model: Customizable DCF valuation model with automatic calculations.
- Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on user-defined inputs.
- Key Financial Ratios: Evaluate Ladder Capital Corp's profitability, efficiency, and leverage.
- Customizable Inputs: Easily modify revenue growth, margins, and tax rates.
- Clear Dashboard: Visuals and tables summarizing essential valuation outcomes.
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.