|
Redfin Corporation (RDFN) DCF Valoración
US | Real Estate | Real Estate - Services | 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
Redfin Corporation (RDFN) Bundle
¡Evalúe las perspectivas financieras de Redfin Corporation (RDFN) como un experto! Esta calculadora DCF (RDFN) le proporciona finanzas prefiertas, al tiempo que le permite la libertad de modificar el crecimiento de los ingresos, WACC, los márgenes y otros supuestos esenciales para alinearse con sus predicciones.
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 | 779.8 | 886.1 | 1,922.8 | 2,284.4 | 976.7 | 1,160.3 | 1,378.4 | 1,637.5 | 1,945.3 | 2,311.0 |
| Revenue Growth, % | 0 | 13.63 | 116.99 | 18.81 | -57.25 | 18.8 | 18.8 | 18.8 | 18.8 | 18.8 |
| EBITDA | -62.6 | 21.9 | -42.9 | -175.9 | -53.0 | -48.6 | -57.7 | -68.5 | -81.4 | -96.7 |
| EBITDA, % | -8.03 | 2.47 | -2.23 | -7.7 | -5.43 | -4.19 | -4.19 | -4.19 | -4.19 | -4.19 |
| Depreciation | 859.0 | 877.4 | 2,024.8 | 1,365.6 | 62.8 | 847.5 | 1,006.9 | 1,196.1 | 1,421.0 | 1,688.1 |
| Depreciation, % | 110.16 | 99.02 | 105.31 | 59.78 | 6.43 | 73.05 | 73.05 | 73.05 | 73.05 | 73.05 |
| EBIT | -921.7 | -855.6 | -2,067.7 | -1,541.5 | -115.8 | -872.3 | -1,036.2 | -1,231.0 | -1,462.5 | -1,737.4 |
| EBIT, % | -118.2 | -96.55 | -107.54 | -67.48 | -11.86 | -75.18 | -75.18 | -75.18 | -75.18 | -75.18 |
| Total Cash | 304.7 | 1,056.8 | 624.7 | 362.1 | 191.7 | 480.5 | 570.8 | 678.1 | 805.6 | 957.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 19.2 | 54.7 | 69.6 | 46.4 | 51.7 | 45.5 | 54.0 | 64.1 | 76.2 | 90.5 |
| Account Receivables, % | 2.47 | 6.18 | 3.62 | 2.03 | 5.3 | 3.92 | 3.92 | 3.92 | 3.92 | 3.92 |
| Inventories | 74.6 | 49.2 | 358.2 | 114.3 | .0 | 89.9 | 106.8 | 126.9 | 150.7 | 179.1 |
| Inventories, % | 9.57 | 5.55 | 18.63 | 5 | 0 | 7.75 | 7.75 | 7.75 | 7.75 | 7.75 |
| Accounts Payable | 2.1 | 5.6 | 12.5 | 11.1 | 10.5 | 7.2 | 8.6 | 10.2 | 12.1 | 14.4 |
| Accounts Payable, % | 0.27212 | 0.63695 | 0.6525 | 0.48436 | 1.08 | 0.62435 | 0.62435 | 0.62435 | 0.62435 | 0.62435 |
| Capital Expenditure | -15.5 | -14.7 | -27.5 | -21.5 | -12.1 | -16.8 | -20.0 | -23.8 | -28.2 | -33.5 |
| Capital Expenditure, % | -1.99 | -1.66 | -1.43 | -0.94251 | -1.23 | -1.45 | -1.45 | -1.45 | -1.45 | -1.45 |
| Tax Rate, % | -3.68 | -3.68 | -3.68 | -3.68 | -3.68 | -3.68 | -3.68 | -3.68 | -3.68 | -3.68 |
| EBITAT | -1,026.1 | -1,668.2 | -1,958.6 | -1,542.1 | -120.1 | -863.1 | -1,025.3 | -1,218.1 | -1,447.0 | -1,719.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -274.3 | -812.0 | -278.3 | 67.7 | 39.0 | -119.3 | -62.5 | -74.3 | -88.3 | -104.9 |
| WACC, % | 10.54 | 10.54 | 10.42 | 10.54 | 10.54 | 10.52 | 10.52 | 10.52 | 10.52 | 10.52 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -336.9 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -107 | |||||||||
| Terminal Value | -1,256 | |||||||||
| Present Terminal Value | -761 | |||||||||
| Enterprise Value | -1,098 | |||||||||
| Net Debt | 860 | |||||||||
| Equity Value | -1,958 | |||||||||
| Diluted Shares Outstanding, MM | 113 | |||||||||
| Equity Value Per Share | -17.31 |
What You Will Receive
- Customizable Excel Template: A fully adaptable Excel-based DCF Calculator featuring real financial data for Redfin Corporation (RDFN).
- Accurate Data: Historical financial figures and future projections (highlighted in the yellow cells).
- Adjustable Forecasts: Modify assumptions such as revenue growth, EBITDA %, and WACC as needed.
- Instant Calculations: Quickly observe how your inputs affect Redfin's valuation.
- Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
- Intuitive Layout: Organized for simplicity and user-friendliness, complete with step-by-step guidance.
Key Features
- Comprehensive RDFN Data: Pre-populated with Redfin’s historical performance metrics and future projections.
- Flexible Input Options: Modify key parameters such as revenue growth rates, profit margins, discount rates, tax implications, and capital investments.
- Interactive Valuation Model: Instant updates to Net Present Value (NPV) and intrinsic value based on user-defined parameters.
- Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation results.
- Intuitive Interface: A clean, organized layout suitable for both experienced users and newcomers.
How It Works
- Download: Get the pre-built Excel file featuring Redfin Corporation's (RDFN) financial data.
- Customize: Modify projections, including revenue growth, EBITDA %, and WACC.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Develop various forecasts and instantly compare results.
- Make Decisions: Utilize the valuation insights to inform your investment approach.
Why Choose Redfin Corporation (RDFN)?
- Streamlined Home Buying: Access a user-friendly platform that simplifies the real estate process.
- Accurate Listings: Up-to-date property data ensures you have the most reliable information at your fingertips.
- Personalized Experience: Customize your search to find homes that meet your unique preferences and needs.
- Visual Insights: Engaging maps and visuals make it easy to understand market trends and property values.
- Endorsed by Homebuyers: Trusted by thousands of clients for its commitment to transparency and service.
Who Should Use This Product?
- Individual Homebuyers: Make informed decisions about purchasing or selling properties through Redfin's insights.
- Real Estate Agents: Enhance client offerings with comprehensive market analysis and tools from Redfin.
- Investors: Gain valuable data and trends to assess the potential of investing in real estate markets.
- Home Sellers: Understand market dynamics and pricing strategies to optimize your sale process.
- Real Estate Students: Explore practical applications of real estate valuation using current market data.
What the Template Contains
- Pre-Filled Data: Includes Redfin 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 Redfin 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.