National Storage Affiliates Trust (NSA) DCF Valuation

National Storage Affiliates Trust (NSA) DCF Valoración

US | Real Estate | REIT - Industrial | NYSE
National Storage Affiliates Trust (NSA) 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

National Storage Affiliates Trust (NSA) Bundle

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

TOTAL:

¡Optimice su tiempo y mejore la precisión con nuestra calculadora DCF de National Storage Affiliates Trust (NSA)! Utilizando datos reales de NSA y supuestos personalizables, esta herramienta le permite pronosticar, analizar y evaluar la confianza de los afiliados de almacenamiento nacional (NSA) al igual que un inversor experimentado.


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 387.9 432.2 585.7 801.6 858.1 1,052.9 1,292.1 1,585.5 1,945.5 2,387.4
Revenue Growth, % 0 11.43 35.5 36.86 7.05 22.71 22.71 22.71 22.71 22.71
EBITDA 227.5 263.3 380.9 529.5 558.2 664.9 815.8 1,001.1 1,228.5 1,507.5
EBITDA, % 58.64 60.93 65.04 66.06 65.05 63.14 63.14 63.14 63.14 63.14
Depreciation 264.4 270.6 367.4 505.6 222.0 594.8 729.9 895.6 1,099.0 1,348.6
Depreciation, % 68.16 62.6 62.74 63.08 25.87 56.49 56.49 56.49 56.49 56.49
EBIT -36.9 -7.2 13.5 23.9 336.2 70.0 86.0 105.5 129.4 158.8
EBIT, % -9.52 -1.68 2.31 2.98 39.18 6.65 6.65 6.65 6.65 6.65
Total Cash 20.6 18.7 25.0 35.3 94.6 61.8 75.8 93.0 114.1 140.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 10.3 11.5 13.1 22.7 22.1
Account Receivables, % 2.67 2.67 2.24 2.83 2.57
Inventories -1.0 .0 -19.8 -41.9 .0 -18.7 -22.9 -28.1 -34.5 -42.4
Inventories, % -0.25265 0.000000231 -3.38 -5.23 0 -1.77 -1.77 -1.77 -1.77 -1.77
Accounts Payable 38.0 47.0 59.3 80.4 92.8 108.7 133.4 163.7 200.9 246.5
Accounts Payable, % 9.79 10.88 10.12 10.03 10.81 10.33 10.33 10.33 10.33 10.33
Capital Expenditure -21.5 -16.8 -28.0 -43.7 -35.5 -50.1 -61.5 -75.4 -92.6 -113.6
Capital Expenditure, % -5.53 -3.88 -4.78 -5.46 -4.14 -4.76 -4.76 -4.76 -4.76 -4.76
Tax Rate, % 34.33 34.33 34.33 34.33 34.33 34.33 34.33 34.33 34.33 34.33
EBITAT -36.2 -7.1 13.4 23.3 220.8 64.2 78.7 96.6 118.6 145.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 235.3 253.6 383.2 518.9 378.3 638.2 769.9 944.7 1,159.3 1,422.5
WACC, % 7.31 7.31 7.32 7.3 6.72 7.19 7.19 7.19 7.19 7.19
PV UFCF
SUM PV UFCF 3,915.9
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 1,451
Terminal Value 27,956
Present Terminal Value 19,756
Enterprise Value 23,672
Net Debt 3,617
Equity Value 20,054
Diluted Shares Outstanding, MM 146
Equity Value Per Share 137.34

What You Will Get

  • Real NSA Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for National Storage Affiliates Trust (NSA).
  • Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates to fit your analysis.
  • Instant Valuation Updates: Automatic recalculations to assess the impact of changes on NSA’s fair value.
  • Versatile Excel Template: Designed for quick edits, scenario testing, and detailed projections specific to National Storage Affiliates Trust (NSA).
  • Time-Saving and Accurate: Avoid building models from scratch while ensuring precision and flexibility in your evaluations.

Key Features

  • Customizable Storage Metrics: Adjust key factors such as occupancy rates, rental growth, and operational expenses.
  • Instant DCF Valuation: Quickly computes intrinsic value, NPV, and other financial metrics.
  • High-Precision Accuracy: Utilizes National Storage Affiliates Trust's (NSA) real-world data for dependable valuation results.
  • Effortless Scenario Analysis: Explore various assumptions and evaluate results with ease.
  • Efficiency Booster: Remove the hassle of constructing intricate valuation models from the ground up.

How It Works

  • Download: Obtain the pre-formatted Excel file containing National Storage Affiliates Trust’s (NSA) financial data.
  • Customize: Modify projections, including rental income growth, occupancy rates, and cap rates.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Develop various forecasts and analyze results immediately.
  • Make Decisions: Leverage the valuation findings to inform your investment approach.

Why Choose This Calculator for National Storage Affiliates Trust (NSA)?

  • Designed for Experts: A sophisticated tool utilized by investors, analysts, and portfolio managers.
  • Comprehensive Data: National Storage Affiliates Trust’s historical and projected financials preloaded for precision.
  • Versatile Scenario Analysis: Effortlessly test various forecasts and assumptions.
  • Concise Outputs: Automatically computes intrinsic value, NPV, and essential metrics.
  • User-Friendly: Step-by-step instructions provide clear guidance throughout the process.

Who Should Use This Product?

  • Investors: Accurately assess National Storage Affiliates Trust's (NSA) fair value prior to making investment choices.
  • CFOs: Utilize a high-quality DCF model for financial reporting and comprehensive analysis.
  • Consultants: Efficiently modify the template for valuation reports tailored to clients.
  • Entrepreneurs: Acquire knowledge on financial modeling practices employed by leading storage companies.
  • Educators: Implement it as an instructional resource to illustrate valuation techniques.

What the Template Contains

  • Historical Data: Includes National Storage Affiliates Trust’s (NSA) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate National Storage Affiliates Trust’s (NSA) 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 National Storage Affiliates Trust’s (NSA) financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.