|
Valoración DCF de Public Storage (PSA) |
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
Compatible con MAC / PC, completamente desbloqueado
No Se Necesita Experiencia; Fáciles De Seguir
Public Storage (PSA) Bundle
Ya sea que sea un inversor o un analista, esta calculadora DCF de almacenamiento público (PSA) es su recurso de referencia para una valoración precisa. Cargados con datos reales del almacenamiento público, puede ajustar los pronósticos y observar instantáneamente los efectos.
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 | 2,915.1 | 3,415.8 | 4,182.2 | 4,517.7 | 4,695.6 | 4,824.1 | 4,956.2 | 5,091.8 | 5,231.1 | 5,374.3 |
| Revenue Growth, % | 0 | 17.18 | 22.43 | 8.02 | 3.94 | 2.74 | 2.74 | 2.74 | 2.74 | 2.74 |
| EBITDA | 2,435.7 | 2,861.6 | 3,794.2 | 3,342.1 | 3,506.2 | 3,924.0 | 4,031.4 | 4,141.7 | 4,255.0 | 4,371.5 |
| EBITDA, % | 83.55 | 83.78 | 90.72 | 73.98 | 74.67 | 81.34 | 81.34 | 81.34 | 81.34 | 81.34 |
| Depreciation | 553.3 | 713.4 | 888.1 | 970.1 | 1,129.8 | 1,028.8 | 1,057.0 | 1,085.9 | 1,115.6 | 1,146.2 |
| Depreciation, % | 18.98 | 20.89 | 21.24 | 21.47 | 24.06 | 21.33 | 21.33 | 21.33 | 21.33 | 21.33 |
| EBIT | 1,882.4 | 2,148.2 | 2,906.0 | 2,372.1 | 2,376.5 | 2,895.1 | 2,974.4 | 3,055.8 | 3,139.4 | 3,225.3 |
| EBIT, % | 64.58 | 62.89 | 69.49 | 52.51 | 50.61 | 60.01 | 60.01 | 60.01 | 60.01 | 60.01 |
| Total Cash | 257.6 | 734.6 | 775.3 | 370.0 | 447.4 | 642.5 | 660.1 | 678.2 | 696.8 | 715.8 |
| 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 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 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 | -170.0 | -270.2 | -459.8 | -461.1 | -420.0 | -423.5 | -435.0 | -446.9 | -459.2 | -471.7 |
| Capital Expenditure, % | -5.83 | -7.91 | -10.99 | -10.21 | -8.95 | -8.78 | -8.78 | -8.78 | -8.78 | -8.78 |
| Tax Rate, % | 0.81701 | 0.81701 | 0.81701 | 0.81701 | 0.81701 | 0.81701 | 0.81701 | 0.81701 | 0.81701 | 0.81701 |
| EBITAT | 1,876.9 | 2,127.8 | 2,885.2 | 2,347.4 | 2,357.1 | 2,873.0 | 2,951.6 | 3,032.4 | 3,115.4 | 3,200.7 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 2,260.1 | 2,571.0 | 3,313.5 | 2,856.3 | 3,066.8 | 3,478.4 | 3,573.6 | 3,671.4 | 3,771.9 | 3,875.1 |
| WACC, % | 7.49 | 7.49 | 7.49 | 7.49 | 7.49 | 7.49 | 7.49 | 7.49 | 7.49 | 7.49 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 14,810.9 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 4,030 | |||||||||
| Terminal Value | 115,472 | |||||||||
| Present Terminal Value | 80,470 | |||||||||
| Enterprise Value | 95,281 | |||||||||
| Net Debt | 8,906 | |||||||||
| Equity Value | 86,376 | |||||||||
| Diluted Shares Outstanding, MM | 176 | |||||||||
| Equity Value Per Share | 490.66 |
What You Will Get
- Comprehensive PSA Financials: Access historical and projected data for precise valuation.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
- Real-Time Calculations: Intrinsic value and NPV are computed automatically.
- Scenario Analysis: Evaluate various scenarios to assess Public Storage's future performance.
- User-Friendly Design: Designed for professionals, yet easy to navigate for newcomers.
Key Features
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Public Storage (PSA).
- WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable inputs for personalized analysis.
- Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to fit your analysis.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specific to Public Storage (PSA).
- Interactive Dashboard and Charts: Visual representations of key valuation metrics for streamlined analysis.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review Public Storage's pre-filled financial data and forecasts.
- Step 3: Modify critical inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Watch the DCF model update instantly as you adjust your assumptions.
- Step 5: Analyze the outputs and utilize the results for your investment decisions.
Why Choose This Calculator for Public Storage (PSA)?
- Accurate Data: Real Public Storage financials ensure reliable valuation results.
- Customizable: Adjust key parameters like growth rates, WACC, and tax rates to match your projections.
- Time-Saving: Pre-built calculations eliminate the need to start from scratch.
- Professional-Grade Tool: Designed for investors, analysts, and consultants.
- User-Friendly: Intuitive layout and step-by-step instructions make it easy for all users.
Who Should Use This Product?
- Real Estate Students: Understand property valuation methods and apply them with current market data.
- Researchers: Integrate industry-standard models into academic studies or projects.
- Investors: Evaluate your own investment strategies and assess valuation results for Public Storage (PSA) stock.
- Financial Analysts: Enhance your analysis process with a ready-to-use, customizable DCF model.
- Property Managers: Discover how large real estate firms like Public Storage (PSA) are assessed and valued.
What the Template Contains
- Comprehensive DCF Model: Editable template with detailed valuation calculations for Public Storage (PSA).
- Real-World Data: Public Storage’s historical and projected financials preloaded for analysis.
- Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to test various scenarios.
- Financial Statements: Full annual and quarterly breakdowns for deeper insights into Public Storage (PSA).
- Key Ratios: Built-in analysis for profitability, efficiency, and leverage specific to Public Storage (PSA).
- Dashboard with Visual Outputs: Charts and tables for clear, actionable results related to Public Storage (PSA).
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.