|
Valoración de DCF de Power Reit (PW)
US | Real Estate | REIT - Specialty | AMEX
|
- ✓ 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
Power REIT (PW) Bundle
¡Simplifique la valoración de Power Reit (PW) con esta calculadora DCF personalizable! Con las finanzas de Real Power Reit (PW) y las entradas de pronóstico ajustables, puede probar escenarios y descubrir el valor razonable de Power Reit (PW) en solo minutos.
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 | 2.2 | 4.3 | 8.5 | 8.5 | 2.4 | 2.3 | 2.2 | 2.1 | 2.0 | 1.9 |
| Revenue Growth, % | 0 | 95.92 | 97.95 | 0.7071 | -72.32 | -3.77 | -3.77 | -3.77 | -3.77 | -3.77 |
| EBITDA | 1.8 | 3.7 | 7.6 | -10.6 | -1.8 | .4 | .3 | .3 | .3 | .3 |
| EBITDA, % | 80.25 | 87 | 89.28 | -124.66 | -77.8 | 15.75 | 15.75 | 15.75 | 15.75 | 15.75 |
| Depreciation | .7 | .9 | 2.2 | 4.3 | 2.5 | 1.0 | 1.0 | 1.0 | .9 | .9 |
| Depreciation, % | 32.4 | 21.86 | 25.7 | 50.18 | 105.53 | 46.03 | 46.03 | 46.03 | 46.03 | 46.03 |
| EBIT | 1.0 | 2.8 | 5.4 | -14.9 | -4.3 | -.1 | -.1 | -.1 | -.1 | -.1 |
| EBIT, % | 47.85 | 65.14 | 63.58 | -174.84 | -183.33 | -4.69 | -4.69 | -4.69 | -4.69 | -4.69 |
| Total Cash | 15.8 | 5.6 | 3.2 | 2.8 | 2.2 | 1.7 | 1.6 | 1.5 | 1.5 | 1.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .5 | 1.6 | 2.1 | 9.6 | .4 | .9 | .9 | .9 | .8 | .8 |
| Account Receivables, % | 25.04 | 37.51 | 24.76 | 112.52 | 18.62 | 41.19 | 41.19 | 41.19 | 41.19 | 41.19 |
| Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 0 | -4.26E-14 | 0 | 0.000011740231 | 0 | 0.000002348046 | 0.000002348046 | 0.000002348046 | 0.000002348046 | 0.000002348046 |
| Accounts Payable | .1 | .1 | .0 | 1.4 | .0 | .1 | .1 | .1 | .1 | .1 |
| Accounts Payable, % | 2.52 | 1.96 | 0.21486 | 16.53 | 0 | 4.25 | 4.25 | 4.25 | 4.25 | 4.25 |
| Capital Expenditure | -1.7 | -10.2 | .0 | .0 | .0 | -.8 | -.8 | -.7 | -.7 | -.7 |
| Capital Expenditure, % | -76.04 | -239.48 | 0 | 0 | -0.63621 | -35.34 | -35.34 | -35.34 | -35.34 | -35.34 |
| Tax Rate, % | -4.54 | -4.54 | -4.54 | -4.54 | -4.54 | -4.54 | -4.54 | -4.54 | -4.54 | -4.54 |
| EBITAT | .5 | 1.3 | 5.4 | -29.7 | -4.5 | -.1 | -.1 | -.1 | -.1 | -.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -1.0 | -9.0 | 7.0 | -31.5 | 5.7 | -.2 | .2 | .2 | .2 | .2 |
| WACC, % | 2.59 | 2.66 | 4.62 | 4.62 | 4.62 | 3.82 | 3.82 | 3.82 | 3.82 | 3.82 |
| PV UFCF | ||||||||||
| SUM PV UFCF | .4 | |||||||||
| Long Term Growth Rate, % | 3.70 | |||||||||
| Free cash flow (T + 1) | 0 | |||||||||
| Terminal Value | 142 | |||||||||
| Present Terminal Value | 118 | |||||||||
| Enterprise Value | 118 | |||||||||
| Net Debt | 34 | |||||||||
| Equity Value | 85 | |||||||||
| Diluted Shares Outstanding, MM | 3 | |||||||||
| Equity Value Per Share | 24.99 |
What You Will Receive
- Customizable Excel Template: A fully adjustable Excel-based DCF Calculator featuring pre-populated financials for Power REIT (PW).
- Accurate Data: Historical performance data and future projections (highlighted in the yellow cells).
- Flexible Forecasting: Adjust key assumptions such as revenue growth, EBITDA margin, and WACC.
- Instant Calculations: Quickly observe how your inputs influence Power REIT’s (PW) valuation.
- Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
- Intuitive Layout: Organized for clarity and user-friendliness, complete with step-by-step guidance.
Key Features
- 🔍 Real-Life PW Financials: Pre-filled historical and projected data for Power REIT (PW).
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Power REIT’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Power REIT’s valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Step 1: Download the prebuilt Excel template featuring Power REIT’s (PW) data.
- Step 2: Navigate through the pre-filled sheets to familiarize yourself with the essential metrics.
- Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly see the recalculated results, including Power REIT’s (PW) intrinsic value.
- Step 5: Make informed investment choices or create reports based on the outputs.
Why Choose Power REIT (PW) Calculator?
- Save Time: Skip the hassle of building a DCF model from the ground up – it's ready for immediate use.
- Enhance Accuracy: Dependable financial data and established formulas minimize valuation errors.
- Fully Customizable: Adjust the model to align with your specific assumptions and forecasts.
- User-Friendly: Intuitive charts and outputs simplify the analysis of results.
- Endorsed by Professionals: Crafted for experts who prioritize both precision and ease of use.
Who Should Use Power REIT (PW)?
- Real Estate Investors: Gain confidence in your investment choices with a robust analysis tool.
- Financial Analysts: Streamline your workflow with a customizable DCF model tailored for real estate.
- Consultants: Effortlessly modify the template for impactful client presentations or strategic reports.
- Real Estate Enthusiasts: Enhance your knowledge of real estate valuation through practical, real-world applications.
- Educators and Students: Utilize it as a hands-on learning resource in real estate and finance courses.
What the Template Contains
- Pre-Filled DCF Model: Power REIT’s (PW) financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
- Financial Ratios: Evaluate Power REIT’s (PW) profitability, leverage, and efficiency.
- Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
- Financial Statements: Annual and quarterly reports to support detailed analysis.
- Interactive Dashboard: Easily visualize key valuation metrics and results.
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.