|
Valoración de DCF de Gladstone Land Corporation (Land)
US | Real Estate | REIT - Industrial | NASDAQ
|
- ✓ 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
Gladstone Land Corporation (LAND) Bundle
¡Explore el potencial financiero de Gladstone Land Corporation (Land) con nuestra calculadora DCF fácil de usar! Ingrese sus proyecciones para el crecimiento, los márgenes y los gastos para calcular el valor intrínseco de Gladstone Land Corporation (Land) y refinar su enfoque 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 | 40.7 | 57.0 | 75.3 | 89.2 | 90.4 | 111.2 | 136.8 | 168.2 | 206.9 | 254.5 |
| Revenue Growth, % | 0 | 40.15 | 32.07 | 18.48 | 1.3 | 23 | 23 | 23 | 23 | 23 |
| EBITDA | 31.2 | 44.3 | 58.2 | 69.7 | 70.6 | 86.3 | 106.1 | 130.5 | 160.5 | 197.5 |
| EBITDA, % | 76.68 | 77.75 | 77.23 | 78.14 | 78.15 | 77.59 | 77.59 | 77.59 | 77.59 | 77.59 |
| Depreciation | 21.4 | 29.4 | 43.6 | 55.3 | 37.3 | 59.0 | 72.5 | 89.2 | 109.7 | 135.0 |
| Depreciation, % | 52.56 | 51.52 | 57.91 | 61.99 | 41.21 | 53.04 | 53.04 | 53.04 | 53.04 | 53.04 |
| EBIT | 9.8 | 15.0 | 14.6 | 14.4 | 33.4 | 27.3 | 33.6 | 41.3 | 50.8 | 62.5 |
| EBIT, % | 24.12 | 26.23 | 19.33 | 16.15 | 36.94 | 24.55 | 24.55 | 24.55 | 24.55 | 24.55 |
| Total Cash | 13.7 | 9.2 | 16.7 | 61.1 | 18.6 | 35.8 | 44.0 | 54.2 | 66.6 | 82.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventories | .0 | .0 | .0 | .0 | 53.6 | 13.2 | 16.2 | 20.0 | 24.5 | 30.2 |
| Inventories, % | 0 | 0 | 0 | 0 | 59.32 | 11.86 | 11.86 | 11.86 | 11.86 | 11.86 |
| Accounts Payable | 10.1 | 9.1 | 10.9 | 16.3 | 10.3 | 18.9 | 23.2 | 28.6 | 35.1 | 43.2 |
| Accounts Payable, % | 24.9 | 15.92 | 14.44 | 18.23 | 11.39 | 16.98 | 16.98 | 16.98 | 16.98 | 16.98 |
| Capital Expenditure | -12.3 | -16.5 | -6.1 | -20.1 | -12.8 | -23.1 | -28.4 | -35.0 | -43.0 | -52.9 |
| Capital Expenditure, % | -30.2 | -28.95 | -8.13 | -22.55 | -14.17 | -20.8 | -20.8 | -20.8 | -20.8 | -20.8 |
| Tax Rate, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EBITAT | -76.3 | -47.5 | -85.1 | -64.2 | 33.4 | 5.5 | 6.7 | 8.3 | 10.2 | 12.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -57.1 | -35.7 | -45.8 | -23.7 | -1.8 | 90.3 | 52.1 | 64.1 | 78.8 | 97.0 |
| WACC, % | 3.8 | 3.8 | 3.8 | 3.8 | 6.48 | 4.34 | 4.34 | 4.34 | 4.34 | 4.34 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 335.8 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 99 | |||||||||
| Terminal Value | 4,228 | |||||||||
| Present Terminal Value | 3,419 | |||||||||
| Enterprise Value | 3,755 | |||||||||
| Net Debt | 556 | |||||||||
| Equity Value | 3,199 | |||||||||
| Diluted Shares Outstanding, MM | 36 | |||||||||
| Equity Value Per Share | 89.53 |
What You Will Get
- Real Gladstone Land Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Gladstone Land Corporation (LAND).
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates to fit your analysis.
- Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Gladstone Land Corporation’s (LAND) fair value.
- Versatile Excel Template: Designed for quick edits, scenario testing, and detailed projections specific to Gladstone Land Corporation (LAND).
- Time-Saving and Accurate: Avoid building models from scratch while ensuring precision and flexibility in your evaluations.
Key Features
- Comprehensive LAND Financials: Gain access to precise pre-loaded historical data and future forecasts.
- Adjustable Forecast Parameters: Modify highlighted cells such as WACC, growth rates, and profit margins.
- Real-Time Calculations: Instant updates to DCF, Net Present Value (NPV), and cash flow assessments.
- Interactive Dashboard: User-friendly charts and summaries for a clear view of your valuation outcomes.
- Suitable for All Skill Levels: A straightforward, intuitive design tailored for investors, CFOs, and consultants alike.
How It Works
- 1. Access the Template: Download and open the Excel file featuring Gladstone Land Corporation’s (LAND) preloaded data.
- 2. Modify Assumptions: Adjust crucial inputs such as growth rates, WACC, and capital expenditures.
- 3. Instant Results: The DCF model automatically calculates intrinsic value and NPV in real-time.
- 4. Explore Scenarios: Evaluate various forecasts to assess different valuation outcomes.
- 5. Present with Assurance: Deliver professional valuation insights to bolster your decision-making.
Why Choose This Calculator for Gladstone Land Corporation (LAND)?
- Accuracy: Reliable financial data from Gladstone Land Corporation ensures precise calculations.
- Flexibility: Users can easily adjust and test various inputs to suit their needs.
- Time-Saving: Eliminate the complexities of creating a DCF model from the ground up.
- Professional-Grade: Crafted with the expertise and standards expected at the CFO level.
- User-Friendly: Intuitive interface designed for users of all financial backgrounds.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling Gladstone Land Corporation (LAND) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models tailored for Gladstone Land Corporation (LAND).
- Consultants: Deliver professional valuation insights on Gladstone Land Corporation (LAND) to clients quickly and accurately.
- Business Owners: Understand how real estate investment trusts like Gladstone Land Corporation (LAND) are valued to guide your own strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios related to Gladstone Land Corporation (LAND).
What the Template Contains
- Pre-Filled Data: Includes Gladstone Land Corporation’s historical financials and forecasts.
- Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
- Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
- Key Financial Ratios: Analyze Gladstone Land Corporation’s profitability, efficiency, and leverage.
- Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
- Clear Dashboard: Charts and tables summarizing key valuation results.