Four Corners Property Trust, Inc. (FCPT) DCF Valuation

Four Corners Property Trust, Inc. (FCPT) Évaluation DCF

US | Real Estate | REIT - Retail | NYSE
Four Corners Property Trust, Inc. (FCPT) 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

Four Corners Property Trust, Inc. (FCPT) Bundle

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

TOTAL:

Simplifiez l'évaluation Four Corners Property Trust, Inc. (FCPT) avec cette calculatrice DCF personnalisable! Doté de Real Four Corners Property Trust, Inc. (FCPT) Financials and Rajustement des intrants de prévision, vous pouvez tester les scénarios et découvrir la juste valeur de Four Corners Property Trust, Inc. (FCPT) en minutes.


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 170.9 199.4 223.2 250.6 268.1 300.1 336.0 376.2 421.2 471.5
Revenue Growth, % 0 16.63 11.95 12.28 6.97 11.96 11.96 11.96 11.96 11.96
EBITDA 136.5 152.2 167.9 189.0 204.6 230.0 257.5 288.3 322.7 361.3
EBITDA, % 79.84 76.32 75.22 75.4 76.34 76.62 76.62 76.62 76.62 76.62
Depreciation 64.1 82.1 97.3 50.7 54.5 97.7 109.4 122.5 137.2 153.6
Depreciation, % 37.48 41.17 43.61 20.24 20.34 32.57 32.57 32.57 32.57 32.57
EBIT 72.4 70.1 70.6 138.2 150.1 132.2 148.0 165.7 185.6 207.7
EBIT, % 42.36 35.15 31.61 55.16 56 44.06 44.06 44.06 44.06 44.06
Total Cash 11.1 6.3 26.3 16.3 4.1 17.7 19.8 22.2 24.8 27.8
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 1.0 1.3 2.7 3.0 3.5
Account Receivables, % 0.60546 0.65805 1.19 1.19 1.3
Inventories 2.9 .3 7.8 .2 .2 3.3 3.7 4.2 4.6 5.2
Inventories, % 1.72 0.12639 3.49 0.09496979 0.08244023 1.1 1.1 1.1 1.1 1.1
Accounts Payable .4 .6 .8 1.3 .9 1.0 1.1 1.3 1.4 1.6
Accounts Payable, % 0.21996 0.27586 0.3432 0.50398 0.34729 0.33806 0.33806 0.33806 0.33806 0.33806
Capital Expenditure .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Capital Expenditure, % 0 0 0 0 0 0 0 0 0 0
Tax Rate, % -0.30749 -0.30749 -0.30749 -0.30749 -0.30749 -0.30749 -0.30749 -0.30749 -0.30749 -0.30749
EBITAT 72.0 70.4 70.3 137.9 150.6 131.9 147.7 165.3 185.1 207.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 132.4 155.1 158.9 196.3 204.3 227.1 256.5 287.1 321.5 359.9
WACC, % 7.94 7.94 7.94 7.94 7.94 7.94 7.94 7.94 7.94 7.94
PV UFCF
SUM PV UFCF 1,141.3
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 374
Terminal Value 9,497
Present Terminal Value 6,481
Enterprise Value 7,623
Net Debt 1,139
Equity Value 6,484
Diluted Shares Outstanding, MM 94
Equity Value Per Share 68.93

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real FCPT financials.
  • Real-World Data: Access to historical data and forward-looking estimates (highlighted in the yellow cells).
  • Forecast Flexibility: Modify forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Automatic Calculations: Quickly observe how your inputs affect FCPT’s valuation.
  • Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
  • User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.

Key Features

  • Customizable Financial Metrics: Adjust essential inputs such as rental income growth, property expenses, and capital investments.
  • Instant DCF Valuation: Quickly computes intrinsic value, NPV, and additional financial metrics.
  • High-Precision Analysis: Leverages Four Corners Property Trust’s (FCPT) actual financial data for accurate valuation results.
  • Effortless Scenario Testing: Easily evaluate various assumptions and analyze the resulting impacts.
  • Efficiency Booster: Remove the hassle of creating intricate valuation models from the ground up.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered FCPT data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for FCPT’s intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose This Calculator for Four Corners Property Trust, Inc. (FCPT)?

  • User-Friendly Interface: Tailored for both novice and seasoned users.
  • Customizable Inputs: Adjust parameters easily to suit your financial analysis.
  • Real-Time Valuation: Observe immediate updates to FCPT’s valuation as you tweak the inputs.
  • Preloaded Data: Comes with FCPT’s current financial information for swift assessments.
  • Preferred by Experts: Utilized by investors and analysts for making well-informed choices.

Who Should Use This Product?

  • Real Estate Investors: Develop comprehensive and trustworthy valuation models for property analysis.
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions for real estate portfolios.
  • Consultants and Advisors: Deliver precise valuation insights for Four Corners Property Trust, Inc. (FCPT) to clients.
  • Students and Educators: Utilize real-world data to learn and teach financial modeling in real estate.
  • Property Enthusiasts: Gain insights into how real estate investment trusts like Four Corners Property Trust, Inc. (FCPT) are valued in the market.

What the Template Contains

  • Preloaded FCPT Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.


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.

No products were found matching.