|
Caminante & Dunlop, Inc. (WD) Valoración de DCF
US | Financial Services | Financial - Mortgages | 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
Walker & Dunlop, Inc. (WD) Bundle
Explore el futuro financiero de Walker & ¡Dunlop, Inc. (WD) con nuestra calculadora DCF fácil de usar! Ingrese sus suposiciones con respecto al crecimiento, los márgenes y los costos para determinar el valor intrínseco de Walker & Dunlop, Inc. (WD) y dar forma a su estrategia de inversión.
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 | 817.2 | 1,083.7 | 1,259.2 | 1,258.8 | 1,054.4 | 1,140.2 | 1,233.0 | 1,333.2 | 1,441.7 | 1,558.9 |
| Revenue Growth, % | 0 | 32.61 | 16.19 | -0.03375218 | -16.23 | 8.13 | 8.13 | 8.13 | 8.13 | 8.13 |
| EBITDA | 382.8 | 499.3 | 562.3 | 500.0 | 363.5 | 482.9 | 522.2 | 564.7 | 610.6 | 660.3 |
| EBITDA, % | 46.84 | 46.07 | 44.66 | 39.72 | 34.47 | 42.35 | 42.35 | 42.35 | 42.35 | 42.35 |
| Depreciation | 629.5 | 745.1 | 902.7 | 995.0 | 226.8 | 725.2 | 784.2 | 848.0 | 917.0 | 991.6 |
| Depreciation, % | 77.02 | 68.76 | 71.69 | 79.05 | 21.5 | 63.6 | 63.6 | 63.6 | 63.6 | 63.6 |
| EBIT | -246.6 | -245.8 | -340.4 | -495.0 | 136.8 | -242.3 | -262.0 | -283.3 | -306.4 | -331.3 |
| EBIT, % | -30.18 | -22.69 | -27.03 | -39.32 | 12.97 | -21.25 | -21.25 | -21.25 | -21.25 | -21.25 |
| Total Cash | 120.7 | 321.1 | 305.6 | 225.9 | 328.7 | 268.6 | 290.5 | 314.1 | 339.6 | 367.3 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 52.1 | 65.7 | 212.0 | 202.3 | 233.6 | 153.9 | 166.5 | 180.0 | 194.6 | 210.5 |
| Account Receivables, % | 6.38 | 6.07 | 16.84 | 16.07 | 22.15 | 13.5 | 13.5 | 13.5 | 13.5 | 13.5 |
| Inventories | 433.7 | 700.2 | 901.3 | 200.2 | .0 | 467.9 | 505.9 | 547.1 | 591.6 | 639.7 |
| Inventories, % | 53.07 | 64.61 | 71.58 | 15.91 | 0 | 41.03 | 41.03 | 41.03 | 41.03 | 41.03 |
| 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 | -4.7 | -3.0 | -9.2 | -22.0 | -16.2 | -11.1 | -12.0 | -13.0 | -14.0 | -15.2 |
| Capital Expenditure, % | -0.57647 | -0.27526 | -0.73127 | -1.75 | -1.54 | -0.97336 | -0.97336 | -0.97336 | -0.97336 | -0.97336 |
| Tax Rate, % | 22.32 | 22.32 | 22.32 | 22.32 | 22.32 | 22.32 | 22.32 | 22.32 | 22.32 | 22.32 |
| EBITAT | -185.6 | -183.3 | -256.9 | -399.4 | 106.2 | -185.9 | -201.0 | -217.4 | -235.1 | -254.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -46.7 | 278.9 | 289.2 | 1,284.3 | 485.7 | 140.0 | 520.6 | 562.9 | 608.7 | 658.2 |
| WACC, % | 9.12 | 9.11 | 9.12 | 9.2 | 9.15 | 9.14 | 9.14 | 9.14 | 9.14 | 9.14 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1,852.4 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 671 | |||||||||
| Terminal Value | 9,404 | |||||||||
| Present Terminal Value | 6,073 | |||||||||
| Enterprise Value | 7,925 | |||||||||
| Net Debt | 1,142 | |||||||||
| Equity Value | 6,783 | |||||||||
| Diluted Shares Outstanding, MM | 33 | |||||||||
| Equity Value Per Share | 206.32 |
What You Will Get
- Real WD Financials: Access to historical and projected data for precise valuation.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
- Dynamic Calculations: Automatic computation of intrinsic value and NPV.
- Scenario Testing: Evaluate various scenarios to assess Walker & Dunlop’s future performance.
- User-Friendly Interface: Designed for industry professionals while remaining accessible to newcomers.
Key Features
- Comprehensive DCF Model: Features both unlevered and levered DCF valuation frameworks tailored for Walker & Dunlop, Inc. (WD).
- WACC Analysis Tool: Pre-configured Weighted Average Cost of Capital worksheet with adjustable parameters.
- Customizable Forecast Inputs: Alter growth projections, capital investments, and discount rates as needed.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specific to Walker & Dunlop, Inc. (WD).
- Interactive Dashboard and Visualizations: Graphical representations that highlight essential valuation metrics for straightforward assessment.
How It Works
- Download the Template: Gain immediate access to the Excel-based WD DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
- Instant Calculations: The model automatically recalculates Walker & Dunlop’s intrinsic value.
- Test Scenarios: Experiment with different assumptions to assess potential changes in valuation.
- Analyze and Decide: Utilize the results to inform your investment or financial strategy.
Why Choose This Calculator for Walker & Dunlop, Inc. (WD)?
- Accurate Data: Utilize real Walker & Dunlop financials for dependable valuation outcomes.
- Customizable: Tailor essential parameters such as growth rates, WACC, and tax rates to fit your forecasts.
- Time-Saving: Pre-configured calculations save you the hassle of starting from zero.
- Professional-Grade Tool: Crafted for investors, analysts, and consultants in the real estate finance sector.
- User-Friendly: An intuitive design and straightforward instructions ensure ease of use for everyone.
Who Should Use Walker & Dunlop, Inc. (WD)?
- Real Estate Investors: Leverage expert insights to make informed investment decisions in commercial real estate.
- Financial Analysts: Streamline your analysis with comprehensive market data and tools tailored for real estate.
- Consultants: Efficiently customize reports and presentations to meet client needs in the real estate sector.
- Real Estate Enthusiasts: Enhance your knowledge of market trends and financing strategies with practical case studies.
- Educators and Students: Utilize resources for hands-on learning in real estate finance and investment courses.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Walker & Dunlop, Inc. (WD) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios for Walker & Dunlop, Inc. (WD).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.
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.