Acadia Realty Trust (AKR) DCF Valuation

Acadia Realty Trust (AKR) DCF Valuation

US | Real Estate | REIT - Retail | NYSE
Acadia Realty Trust (AKR) DCF Valuation
  • ✓ 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

Acadia Realty Trust (AKR) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Designed for accuracy, our Acadia Realty Trust (AKR) DCF Calculator enables you to evaluate the company’s valuation utilizing real-world financial data, along with complete flexibility to modify all essential parameters for improved forecasts.


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 295.3 255.5 292.5 326.3 338.7 352.5 366.9 381.9 397.6 413.8
Revenue Growth, % 0 -13.49 14.49 11.55 3.8 4.09 4.09 4.09 4.09 4.09
EBITDA 174.3 115.9 167.9 162.0 194.4 189.5 197.3 205.4 213.8 222.5
EBITDA, % 59.03 45.35 57.4 49.66 57.4 53.77 53.77 53.77 53.77 53.77
Depreciation 253.0 366.7 272.4 282.3 136.0 285.9 297.6 309.7 322.4 335.6
Depreciation, % 85.68 143.51 93.12 86.52 40.15 81.09 81.09 81.09 81.09 81.09
EBIT -78.7 -250.8 -104.5 -120.3 58.4 -127.0 -132.2 -137.6 -143.2 -149.1
EBIT, % -26.66 -98.16 -35.72 -36.86 17.25 -36.03 -36.03 -36.03 -36.03 -36.03
Total Cash 15.8 19.2 17.7 17.2 50.8 27.6 28.8 29.9 31.2 32.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 59.1 43.1 43.6 49.5 205.6
Account Receivables, % 20.01 16.85 14.91 15.17 60.69
Inventories 253.4 247.2 203.8 -17.5 .0 174.1 181.2 188.6 196.3 204.3
Inventories, % 85.8 96.76 69.67 -5.36 0 49.37 49.37 49.37 49.37 49.37
Accounts Payable 68.8 52.4 56.6 59.9 61.4 70.3 73.1 76.1 79.2 82.5
Accounts Payable, % 23.31 20.51 19.34 18.36 18.14 19.93 19.93 19.93 19.93 19.93
Capital Expenditure -39.0 -6.4 -45.6 -59.0 .0 -34.8 -36.3 -37.7 -39.3 -40.9
Capital Expenditure, % -13.22 -2.51 -15.58 -18.1 0 -9.88 -9.88 -9.88 -9.88 -9.88
Tax Rate, % 1472.44 1472.44 1472.44 1472.44 1472.44 1472.44 1472.44 1472.44 1472.44 1472.44
EBITAT -73.6 -251.8 -97.6 -120.3 -801.6 -98.3 -102.3 -106.5 -110.9 -115.4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -103.3 114.2 176.2 321.7 -837.7 103.1 151.1 157.2 163.7 170.4
WACC, % 8.27 8.41 8.27 8.41 6.2 7.91 7.91 7.91 7.91 7.91
PV UFCF
SUM PV UFCF 587.5
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 174
Terminal Value 2,939
Present Terminal Value 2,009
Enterprise Value 2,596
Net Debt 1,917
Equity Value 679
Diluted Shares Outstanding, MM 95
Equity Value Per Share 7.13

What You Will Receive

  • Customizable Excel Template: A fully adjustable Excel-based DCF Calculator featuring pre-filled real AKR financials.
  • Authentic Data: Historical performance data and forward-looking projections (highlighted in the yellow cells).
  • Assumption Flexibility: Modify forecast parameters such as revenue growth, EBITDA %, and WACC.
  • Instant Calculations: Quickly observe how your inputs affect Acadia Realty Trust's valuation.
  • Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
  • User-Centric Layout: Organized for clarity and ease of navigation, complete with step-by-step guidance.

Key Features

  • Real-Life AKR Data: Pre-filled with Acadia Realty Trust’s historical financials and future projections.
  • Fully Customizable Inputs: Adjust rental income, occupancy rates, capital expenditures, and discount rates.
  • Dynamic Valuation Model: Automatic updates to Net Present Value (NPV) and intrinsic value based on your inputs.
  • Scenario Testing: Create multiple forecast scenarios to evaluate different valuation outcomes.
  • User-Friendly Design: Intuitive, structured, and suitable for both professionals and newcomers.

How It Works

  • Download: Obtain the pre-configured Excel file containing Acadia Realty Trust's (AKR) financial data.
  • Customize: Modify forecasts, including revenue growth, EBITDA %, and WACC to suit your analysis.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time as you make changes.
  • Test Scenarios: Develop various projections and instantly compare the results.
  • Make Decisions: Leverage the valuation findings to inform your investment strategy.

Why Choose This Calculator for Acadia Realty Trust (AKR)?

  • Comprehensive Tool: Features DCF, WACC, and financial ratio analyses tailored for real estate investment.
  • Customizable Inputs: Modify yellow-highlighted cells to explore different investment scenarios.
  • Detailed Insights: Automatically computes Acadia Realty Trust’s intrinsic value and Net Present Value.
  • Preloaded Data: Access historical and projected data for accurate analysis.
  • Professional Quality: Perfect for real estate analysts, investors, and financial consultants.

Who Should Use This Product?

  • Real Estate Investors: Develop comprehensive valuation models for property analysis.
  • Corporate Finance Teams: Evaluate property valuation scenarios to inform strategic decisions.
  • Consultants and Advisors: Deliver precise valuation insights for Acadia Realty Trust (AKR) to clients.
  • Students and Educators: Utilize real-world data to enhance learning in financial modeling and real estate valuation.
  • Market Analysts: Gain insights into how real estate investment trusts like Acadia Realty Trust (AKR) are valued in the market.

What the Template Contains

  • Pre-Filled DCF Model: Acadia Realty Trust’s (AKR) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Acadia Realty Trust’s (AKR) 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.

No products were found matching.