|
Lasalle Logiport REIT (3466.T) Évaluation DCF |
- ✓ Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
- ✓ Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
- ✓ Pré-Construits Pour Une Utilisation Rapide Et Efficace
- ✓ Aucune Expertise N'Est Requise; Facile À Suivre
LaSalle LOGIPORT REIT (3466.T) Bundle
Gagnez la maîtrise de votre analyse d'évaluation Lasalle Logiport REIT (3466T) avec notre calculatrice sophistiquée DCF! Préchargé avec des données réelles (3466T), ce modèle Excel vous permet d'ajuster les prévisions et les hypothèses pour déterminer avec précision la valeur intrinsèque de Lasalle Logiport REIT.
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 | 16,189.3 | 20,211.8 | 21,374.1 | 22,198.0 | 25,906.8 | 29,220.2 | 32,957.5 | 37,172.7 | 41,927.0 | 47,289.4 |
| Revenue Growth, % | 0 | 24.85 | 5.75 | 3.85 | 16.71 | 12.79 | 12.79 | 12.79 | 12.79 | 12.79 |
| EBITDA | 10,892.1 | 13,391.0 | 14,273.7 | 14,347.5 | 17,081.0 | 19,336.8 | 21,809.9 | 24,599.4 | 27,745.6 | 31,294.2 |
| EBITDA, % | 67.28 | 66.25 | 66.78 | 64.63 | 65.93 | 66.18 | 66.18 | 66.18 | 66.18 | 66.18 |
| Depreciation | 1,852.5 | 2,620.1 | 2,852.4 | 2,908.2 | 3,079.7 | 3,666.6 | 4,135.5 | 4,664.4 | 5,261.0 | 5,933.9 |
| Depreciation, % | 11.44 | 12.96 | 13.35 | 13.1 | 11.89 | 12.55 | 12.55 | 12.55 | 12.55 | 12.55 |
| EBIT | 9,039.7 | 10,770.9 | 11,421.2 | 11,439.3 | 14,001.3 | 15,670.2 | 17,674.4 | 19,935.0 | 22,484.6 | 25,360.4 |
| EBIT, % | 55.84 | 53.29 | 53.43 | 51.53 | 54.04 | 53.63 | 53.63 | 53.63 | 53.63 | 53.63 |
| Total Cash | 10,141.4 | 19,293.3 | 20,060.9 | 17,951.4 | 20,008.2 | 23,963.8 | 27,028.7 | 30,485.7 | 34,384.7 | 38,782.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 364.7 | 1,465.0 | 513.7 | .0 | .0 | 695.7 | 784.6 | 885.0 | 998.2 | 1,125.8 |
| Account Receivables, % | 2.25 | 7.25 | 2.4 | 0 | 0 | 2.38 | 2.38 | 2.38 | 2.38 | 2.38 |
| Inventories | 5,492.7 | 7,560.4 | 7,472.6 | .0 | .0 | 6,211.9 | 7,006.4 | 7,902.5 | 8,913.2 | 10,053.2 |
| Inventories, % | 33.93 | 37.41 | 34.96 | 0 | 0 | 21.26 | 21.26 | 21.26 | 21.26 | 21.26 |
| Accounts Payable | 230.3 | 321.9 | 2,103.4 | 399.3 | 409.3 | 948.7 | 1,070.1 | 1,207.0 | 1,361.3 | 1,535.4 |
| Accounts Payable, % | 1.42 | 1.59 | 9.84 | 1.8 | 1.58 | 3.25 | 3.25 | 3.25 | 3.25 | 3.25 |
| Capital Expenditure | -38,590.1 | -118,579.7 | -1,360.8 | -24,425.2 | -4,773.3 | -18,981.0 | -21,408.6 | -24,146.7 | -27,235.1 | -30,718.4 |
| Capital Expenditure, % | -238.37 | -586.68 | -6.37 | -110.03 | -18.42 | -64.96 | -64.96 | -64.96 | -64.96 | -64.96 |
| Tax Rate, % | 0.01270282 | 0.01270282 | 0.01270282 | 0.01270282 | 0.01270282 | 0.01270282 | 0.01270282 | 0.01270282 | 0.01270282 | 0.01270282 |
| EBITAT | 9,037.8 | 10,768.6 | 11,419.3 | 11,437.4 | 13,999.5 | 15,667.5 | 17,671.3 | 19,931.4 | 22,480.6 | 25,355.9 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -33,326.8 | -108,267.4 | 15,731.5 | -3,797.4 | 12,316.0 | -6,015.1 | -363.9 | -410.5 | -463.0 | -522.2 |
| WACC, % | 4.98 | 4.98 | 4.98 | 4.98 | 4.98 | 4.98 | 4.98 | 4.98 | 4.98 | 4.98 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -7,206.0 | |||||||||
| Long Term Growth Rate, % | 3.60 | |||||||||
| Free cash flow (T + 1) | -541 | |||||||||
| Terminal Value | -39,337 | |||||||||
| Present Terminal Value | -30,858 | |||||||||
| Enterprise Value | -38,064 | |||||||||
| Net Debt | 151,012 | |||||||||
| Equity Value | -189,075 | |||||||||
| Diluted Shares Outstanding, MM | 2 | |||||||||
| Equity Value Per Share | -101,218.83 |
What You Will Receive
- Authentic 3466T Financial Data: Pre-populated with LaSalle LOGIPORT REIT’s historical and projected figures for accurate analysis.
- Completely Customizable Template: Effortlessly adjust critical inputs such as revenue growth, WACC, and EBITDA percentage.
- Instant Calculations: Watch LaSalle LOGIPORT REIT’s intrinsic value update immediately based on your modifications.
- Professional Valuation Tool: Tailored for investors, analysts, and consultants pursuing precise DCF results.
- User-Friendly Interface: Easy-to-follow structure and clear guidance suitable for all levels of experience.
Key Features
- Authentic Financial Data for LaSalle LOGIPORT REIT (3466T): Gain access to reliable pre-loaded historical data along with projected future performance.
- Tailorable Forecast Assumptions: Modify highlighted cells, such as WACC, growth rates, and profit margins, to fit your analysis needs.
- Real-Time Calculations: Automatic recalibrations for DCF, Net Present Value (NPV), and cash flow assessments.
- User-Friendly Dashboard: Clear and informative charts and summaries to help visualize your valuation outcomes.
- Designed for All Skill Levels: An intuitive layout catering to investors, CFOs, and consultants, whether you are a novice or an expert.
How It Functions
- Obtain the Template: Gain immediate access to the Excel-based LaSalle LOGIPORT REIT (3466T) DCF Calculator.
- Enter Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other parameters.
- Automatic Calculations: The model instantly recalculates the intrinsic value of LaSalle LOGIPORT REIT (3466T).
- Explore Scenarios: Experiment with various assumptions to assess potential changes in valuation.
- Evaluate and Conclude: Leverage the results to inform your investment or financial analysis decisions.
Why Select This Calculator for LaSalle LOGIPORT REIT (3466T)?
- Designed for Experts: A sophisticated tool tailored for analysts, CFOs, and investment consultants.
- Comprehensive Data: Historical and projected financial information for LaSalle LOGIPORT REIT preloaded for precision.
- Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
- Transparent Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
- User-Friendly: Step-by-step guidance ensures a smooth experience throughout the process.
Who Can Benefit from This Product?
- Individual Investors: Gain valuable insights for making informed decisions regarding LaSalle LOGIPORT REIT (3466T) investments.
- Financial Analysts: Simplify valuation tasks using comprehensive financial models tailored for LaSalle LOGIPORT REIT (3466T).
- Consultants: Provide clients with accurate and timely valuation analyses related to LaSalle LOGIPORT REIT (3466T).
- Business Owners: Learn how major real estate investment trusts like LaSalle LOGIPORT REIT (3466T) are appraised to inform your business strategies.
- Finance Students: Explore valuation methodologies through practical examples and data from LaSalle LOGIPORT REIT (3466T).
Components of the Template
- Pre-Filled DCF Model: LaSalle LOGIPORT REIT’s financial data preloaded for immediate analysis.
- WACC Calculator: Comprehensive calculations for the Weighted Average Cost of Capital.
- Financial Ratios: Assess LaSalle LOGIPORT REIT’s profitability, leverage, and operational efficiency.
- Editable Inputs: Modify assumptions such as growth rates, margins, and capital expenditures to suit your scenarios.
- Financial Statements: Access annual and quarterly reports for in-depth analysis.
- Interactive Dashboard: Effortlessly visualize essential valuation metrics and outcomes.
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.