|
Safe Bulkers, Inc. (SB) Valoración de DCF
MC | Industrials | Marine Shipping | 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
Safe Bulkers, Inc. (SB) Bundle
Diseñada para la precisión, nuestra calculadora DCF Safe Bulkers, Inc. (SB) le permite evaluar la valoración Safe Bulkers, Inc. utilizando datos financieros del mundo real, ofreciendo una flexibilidad integral para modificar todos los parámetros esenciales para mejorar las proyecciones.
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 | 197.8 | 198.2 | 329.0 | 349.7 | 284.4 | 322.7 | 366.1 | 415.4 | 471.4 | 534.8 |
| Revenue Growth, % | 0 | 0.20075 | 66.04 | 6.29 | -18.68 | 13.46 | 13.46 | 13.46 | 13.46 | 13.46 |
| EBITDA | 94.4 | 64.7 | 232.2 | 234.2 | 156.2 | 176.1 | 199.8 | 226.7 | 257.2 | 291.8 |
| EBITDA, % | 47.71 | 32.67 | 70.57 | 66.96 | 54.92 | 54.57 | 54.57 | 54.57 | 54.57 | 54.57 |
| Depreciation | 50.3 | 54.3 | 52.4 | 49.5 | 54.1 | 65.8 | 74.6 | 84.7 | 96.1 | 109.0 |
| Depreciation, % | 25.44 | 27.39 | 15.91 | 14.16 | 19.03 | 20.39 | 20.39 | 20.39 | 20.39 | 20.39 |
| EBIT | 44.1 | 10.5 | 179.8 | 184.6 | 102.1 | 110.3 | 125.1 | 142.0 | 161.1 | 182.8 |
| EBIT, % | 22.27 | 5.29 | 54.66 | 52.8 | 35.89 | 34.18 | 34.18 | 34.18 | 34.18 | 34.18 |
| Total Cash | 106.4 | 105.2 | 102.1 | 114.4 | 87.9 | 130.1 | 147.6 | 167.5 | 190.0 | 215.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 16.1 | 5.5 | 8.7 | 7.2 | 9.3 | 12.2 | 13.8 | 15.7 | 17.8 | 20.2 |
| Account Receivables, % | 8.13 | 2.77 | 2.66 | 2.05 | 3.26 | 3.77 | 3.77 | 3.77 | 3.77 | 3.77 |
| Inventories | 9.3 | 12.0 | 8.7 | 17.3 | 16.7 | 15.6 | 17.7 | 20.1 | 22.8 | 25.9 |
| Inventories, % | 4.68 | 6.07 | 2.63 | 4.95 | 5.86 | 4.84 | 4.84 | 4.84 | 4.84 | 4.84 |
| Accounts Payable | 13.0 | 13.5 | 10.0 | 10.5 | 10.4 | 14.9 | 16.9 | 19.2 | 21.7 | 24.7 |
| Accounts Payable, % | 6.56 | 6.8 | 3.03 | 3 | 3.67 | 4.61 | 4.61 | 4.61 | 4.61 | 4.61 |
| Capital Expenditure | -39.2 | -50.4 | -109.2 | -183.3 | -209.1 | -131.9 | -149.7 | -169.9 | -192.7 | -218.7 |
| Capital Expenditure, % | -19.84 | -25.46 | -33.2 | -52.41 | -73.52 | -40.89 | -40.89 | -40.89 | -40.89 | -40.89 |
| Tax Rate, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EBITAT | -29.6 | -16.5 | 179.8 | 184.6 | 102.1 | 66.2 | 75.1 | 85.2 | 96.7 | 109.7 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -30.9 | -4.4 | 119.6 | 44.3 | -54.4 | 2.6 | -1.7 | -1.9 | -2.2 | -2.5 |
| WACC, % | 3.96 | 3.96 | 7.02 | 7.02 | 7.02 | 5.8 | 5.8 | 5.8 | 5.8 | 5.8 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -4.3 | |||||||||
| Long Term Growth Rate, % | 0.50 | |||||||||
| Free cash flow (T + 1) | -2 | |||||||||
| Terminal Value | -47 | |||||||||
| Present Terminal Value | -36 | |||||||||
| Enterprise Value | -40 | |||||||||
| Net Debt | 459 | |||||||||
| Equity Value | -499 | |||||||||
| Diluted Shares Outstanding, MM | 114 | |||||||||
| Equity Value Per Share | -4.39 |
What You Will Get
- Editable Forecast Inputs: Easily modify assumptions (growth %, margins, WACC) to explore various scenarios.
- Real-World Data: Safe Bulkers, Inc. (SB)’s financial data pre-loaded to kickstart your analysis.
- Automatic DCF Outputs: The template calculates Net Present Value (NPV) and intrinsic value automatically.
- Customizable and Professional: A refined Excel model that adjusts to your valuation requirements.
- Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.
Key Features
- Comprehensive DCF Calculator: Offers detailed unlevered and levered DCF valuation models tailored for Safe Bulkers, Inc. (SB).
- WACC Calculator: Features a pre-built Weighted Average Cost of Capital sheet with adjustable inputs for accurate assessments.
- Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to fit your analysis needs.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for Safe Bulkers, Inc. (SB).
- Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for straightforward analysis.
How It Works
- 1. Access the Template: Download and open the Excel file containing Safe Bulkers, Inc. (SB) preloaded data.
- 2. Adjust Key Inputs: Modify essential parameters such as growth rates, WACC, and capital expenditures.
- 3. Analyze Results in Real-Time: The DCF model automatically computes intrinsic value and NPV.
- 4. Explore Different Scenarios: Evaluate various forecasts to understand different valuation results.
- 5. Present with Assurance: Share expert valuation insights to enhance your decision-making process.
Why Choose Safe Bulkers, Inc. (SB)?
- Time Efficiency: Skip the hassle of complex shipping logistics – our services are streamlined for immediate use.
- Enhanced Reliability: Our extensive fleet and technology ensure dependable shipping solutions.
- Fully Adaptable: Customize shipping plans to meet your specific needs and requirements.
- Clear Communication: Transparent updates and tracking make it easy to monitor your shipments.
- Industry Expertise: Backed by professionals who prioritize safety and efficiency in maritime operations.
Who Should Use This Product?
- Individual Investors: Gain insights for making informed decisions about buying or selling Safe Bulkers, Inc. (SB) stock.
- Financial Analysts: Enhance valuation methodologies with comprehensive financial models tailored for Safe Bulkers, Inc. (SB).
- Consultants: Provide clients with accurate and timely valuation analyses for Safe Bulkers, Inc. (SB).
- Business Owners: Learn from the valuation metrics of Safe Bulkers, Inc. (SB) to inform your own business strategies.
- Finance Students: Explore real-world valuation techniques using Safe Bulkers, Inc. (SB) data and case studies.
What the Template Contains
- Historical Data: Includes Safe Bulkers, Inc. (SB)’s past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Safe Bulkers, Inc. (SB)’s 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 Safe Bulkers, Inc. (SB)’s financials.
- Interactive Dashboard: Visualize valuation results and projections dynamically.