|
Medical Properties Trust, Inc. (MPW) Valoración de DCF
US | Real Estate | REIT - Healthcare Facilities | 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
Medical Properties Trust, Inc. (MPW) Bundle
¿Busca evaluar el valor intrínseco de Medical Properties Trust, Inc.? Nuestra calculadora DCF (MPW) fusiona datos del mundo real con características integrales de personalización, lo que le permite refinar sus pronósticos y mejorar sus opciones 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 | 854.2 | 1,249.2 | 1,544.7 | 1,542.9 | 871.8 | 929.1 | 990.1 | 1,055.2 | 1,124.5 | 1,198.4 |
| Revenue Growth, % | 0 | 46.25 | 23.65 | -0.1177 | -43.49 | 6.57 | 6.57 | 6.57 | 6.57 | 6.57 |
| EBITDA | 733.8 | 1,092.7 | 1,359.9 | 1,336.7 | 684.6 | 792.7 | 844.7 | 900.3 | 959.4 | 1,022.5 |
| EBITDA, % | 85.9 | 87.47 | 88.04 | 86.64 | 78.53 | 85.32 | 85.32 | 85.32 | 85.32 | 85.32 |
| Depreciation | 272.7 | 420.8 | 506.0 | 539.2 | 603.4 | 376.3 | 401.0 | 427.4 | 455.5 | 485.4 |
| Depreciation, % | 31.93 | 33.68 | 32.76 | 34.95 | 69.21 | 40.5 | 40.5 | 40.5 | 40.5 | 40.5 |
| EBIT | 461.1 | 671.9 | 853.9 | 797.5 | 81.3 | 416.3 | 443.7 | 472.9 | 503.9 | 537.0 |
| EBIT, % | 53.98 | 53.78 | 55.28 | 51.69 | 9.32 | 44.81 | 44.81 | 44.81 | 44.81 | 44.81 |
| Total Cash | 1,462.3 | 549.9 | 459.2 | 235.7 | 250.0 | 404.5 | 431.1 | 459.4 | 489.6 | 521.8 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 910.4 | 1,395.0 | 2,113.4 | 1,182.0 | 681.0 | 845.0 | 900.5 | 959.7 | 1,022.7 | 1,089.9 |
| Account Receivables, % | 106.58 | 111.67 | 136.82 | 76.61 | 78.12 | 90.95 | 90.95 | 90.95 | 90.95 | 90.95 |
| Inventories | 1,827.9 | .0 | 1,244.0 | -304.5 | .0 | 298.8 | 318.4 | 339.3 | 361.6 | 385.4 |
| Inventories, % | 213.99 | 0.00000008 | 80.53 | -19.74 | 0 | 32.16 | 32.16 | 32.16 | 32.16 | 32.16 |
| Accounts Payable | .0 | 387.5 | 603.6 | 621.3 | 412.2 | 292.9 | 312.2 | 332.7 | 354.5 | 377.8 |
| Accounts Payable, % | 0 | 31.01 | 39.08 | 40.27 | 47.28 | 31.53 | 31.53 | 31.53 | 31.53 | 31.53 |
| Capital Expenditure | -4,858.8 | -4,285.4 | -65.5 | -1,540.4 | .0 | -565.0 | -602.2 | -641.7 | -683.9 | -728.8 |
| Capital Expenditure, % | -568.81 | -343.04 | -4.24 | -99.84 | 0 | -60.82 | -60.82 | -60.82 | -60.82 | -60.82 |
| Tax Rate, % | 18.97 | 18.97 | 18.97 | 18.97 | 18.97 | 18.97 | 18.97 | 18.97 | 18.97 | 18.97 |
| EBITAT | 462.2 | 625.7 | 766.5 | 750.0 | 65.9 | 381.3 | 406.4 | 433.1 | 461.5 | 491.9 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -6,862.1 | -1,508.2 | -539.3 | 2,246.4 | 656.6 | -389.4 | 149.4 | 159.2 | 169.6 | 180.8 |
| WACC, % | 5.6 | 5.35 | 5.23 | 5.38 | 4.91 | 5.29 | 5.29 | 5.29 | 5.29 | 5.29 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 179.0 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 188 | |||||||||
| Terminal Value | 14,552 | |||||||||
| Present Terminal Value | 11,245 | |||||||||
| Enterprise Value | 11,424 | |||||||||
| Net Debt | 9,918 | |||||||||
| Equity Value | 1,506 | |||||||||
| Diluted Shares Outstanding, MM | 599 | |||||||||
| Equity Value Per Share | 2.52 |
What You Will Receive
- Pre-Filled Financial Model: Medical Properties Trust, Inc.'s (MPW) actual data facilitates accurate DCF valuation.
- Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential metrics.
- Real-Time Calculations: Instantaneous updates allow you to view results as adjustments are made.
- Investor-Ready Template: A polished Excel file crafted for high-quality valuation presentations.
- Customizable and Reusable: Designed for adaptability, enabling repeated application for in-depth forecasts.
Key Features
- Comprehensive MPW Data: Pre-filled with Medical Properties Trust’s historical financials and forward-looking projections.
- Fully Customizable Inputs: Adjust revenue growth, margins, WACC, tax rates, and capital expenditures tailored to MPW.
- Dynamic Valuation Model: Automatic updates to Net Present Value (NPV) and intrinsic value based on your inputs for [MPW].
- Scenario Testing: Create multiple forecast scenarios to analyze different valuation outcomes for Medical Properties Trust.
- User-Friendly Design: Simple, structured, and designed for both professionals and beginners in the real estate investment sector.
How It Works
- Download the Template: Gain immediate access to the Excel-based MPW DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and more.
- Instant Calculations: The model automatically recalculates Medical Properties Trust’s intrinsic value.
- Test Scenarios: Experiment with different assumptions to assess potential valuation fluctuations.
- Analyze and Decide: Utilize the results to inform your investment or financial analysis.
Why Choose This Calculator for Medical Properties Trust, Inc. (MPW)?
- Comprehensive Tool: Features DCF, WACC, and financial ratio analyses tailored for healthcare real estate.
- Customizable Inputs: Modify yellow-highlighted cells to explore different investment scenarios.
- Detailed Insights: Automatically computes Medical Properties Trust’s 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 financial consultants specializing in healthcare.
Who Should Use This Product?
- Investors: Evaluate Medical Properties Trust, Inc. (MPW) for informed stock trading decisions.
- CFOs and Financial Analysts: Optimize valuation methods and assess financial forecasts.
- Healthcare Executives: Understand the valuation processes of REITs like Medical Properties Trust, Inc. (MPW).
- Consultants: Create comprehensive valuation analyses for healthcare clients.
- Students and Educators: Utilize real-time data to study and teach valuation strategies.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Medical Properties Trust, Inc. (MPW) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios for Medical Properties Trust, Inc. (MPW).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.