|
First Industrial Realty Trust, Inc. (FR) 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
Compatible MAC/PC, entièrement débloqué
Aucune Expertise N'Est Requise; Facile À Suivre
First Industrial Realty Trust, Inc. (FR) Bundle
Que vous soyez un investisseur ou un analyste, cette (FR) Calculator DCF est votre outil de référence pour une évaluation précise. Chargé de données réelles de First Industrial Realty Trust, Inc., vous pouvez ajuster les prévisions et observer les effets en temps réel.
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 | 448.0 | 476.3 | 539.9 | 614.0 | 669.6 | 740.7 | 819.3 | 906.3 | 1,002.4 | 1,108.8 |
| Revenue Growth, % | 0 | 6.31 | 13.36 | 13.72 | 9.06 | 10.61 | 10.61 | 10.61 | 10.61 | 10.61 |
| EBITDA | 292.6 | 307.0 | 358.2 | 413.3 | 557.0 | 513.4 | 567.9 | 628.2 | 694.9 | 768.6 |
| EBITDA, % | 65.3 | 64.45 | 66.34 | 67.31 | 83.18 | 69.32 | 69.32 | 69.32 | 69.32 | 69.32 |
| Depreciation | 281.7 | 296.9 | 326.0 | 164.5 | 176.3 | 353.6 | 391.1 | 432.6 | 478.5 | 529.3 |
| Depreciation, % | 62.87 | 62.33 | 60.37 | 26.79 | 26.33 | 47.74 | 47.74 | 47.74 | 47.74 | 47.74 |
| EBIT | 10.9 | 10.1 | 32.2 | 248.8 | 380.7 | 159.8 | 176.8 | 195.6 | 216.3 | 239.3 |
| EBIT, % | 2.43 | 2.12 | 5.97 | 40.52 | 56.86 | 21.58 | 21.58 | 21.58 | 21.58 | 21.58 |
| Total Cash | 162.1 | 58.6 | 133.2 | 43.8 | 44.5 | 128.8 | 142.5 | 157.6 | 174.3 | 192.8 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 90.3 | 103.8 | 130.1 | 155.0 | 170.2 | 172.9 | 191.2 | 211.5 | 234.0 | 258.8 |
| Account Receivables, % | 20.15 | 21.8 | 24.09 | 25.25 | 25.42 | 23.34 | 23.34 | 23.34 | 23.34 | 23.34 |
| Inventories | 15.7 | 318.8 | 11.9 | .0 | 4.6 | 108.6 | 120.2 | 132.9 | 147.0 | 162.6 |
| Inventories, % | 3.5 | 66.94 | 2.2 | 0 | 0.69156 | 14.67 | 14.67 | 14.67 | 14.67 | 14.67 |
| Accounts Payable | 106.3 | 153.1 | 194.0 | 86.6 | 132.7 | 186.3 | 206.0 | 227.9 | 252.1 | 278.8 |
| Accounts Payable, % | 23.72 | 32.14 | 35.94 | 14.1 | 19.82 | 25.15 | 25.15 | 25.15 | 25.15 | 25.15 |
| Capital Expenditure | -161.1 | -233.2 | -522.4 | .0 | .0 | -269.1 | -297.7 | -329.3 | -364.2 | -402.9 |
| Capital Expenditure, % | -35.96 | -48.96 | -96.75 | 0 | 0 | -36.33 | -36.33 | -36.33 | -36.33 | -36.33 |
| Tax Rate, % | 3.43 | 3.43 | 3.43 | 3.43 | 3.43 | 3.43 | 3.43 | 3.43 | 3.43 | 3.43 |
| EBITAT | 10.7 | 9.7 | 29.6 | 260.7 | 367.7 | 154.5 | 170.9 | 189.0 | 209.1 | 231.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 131.7 | -196.6 | 154.9 | 304.6 | 570.3 | 185.8 | 254.2 | 281.2 | 311.1 | 344.1 |
| WACC, % | 7.88 | 7.85 | 7.8 | 7.89 | 7.85 | 7.86 | 7.86 | 7.86 | 7.86 | 7.86 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1,080.6 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 358 | |||||||||
| Terminal Value | 9,282 | |||||||||
| Present Terminal Value | 6,360 | |||||||||
| Enterprise Value | 7,441 | |||||||||
| Net Debt | 2,182 | |||||||||
| Equity Value | 5,258 | |||||||||
| Diluted Shares Outstanding, MM | 132 | |||||||||
| Equity Value Per Share | 39.71 |
What You Will Get
- Real FR Financial Data: Pre-filled with First Industrial Realty Trust’s historical and projected data for precise analysis.
- Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
- Automatic Calculations: See First Industrial Realty Trust’s intrinsic value update instantly based on your changes.
- Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
- User-Friendly Design: Simple structure and clear instructions for all experience levels.
Key Features
- Customizable Investment Metrics: Adjust essential variables such as rental income growth, occupancy rates, and capital expenditures.
- Instant Property Valuation: Automatically computes intrinsic value, net present value, and other key financial metrics.
- Industry-Leading Precision: Leverages First Industrial Realty Trust, Inc.’s (FR) actual financial data for accurate valuation results.
- Effortless Scenario Planning: Evaluate various assumptions and easily compare different outcomes.
- Efficiency Booster: Avoid the complexities of creating detailed valuation models from the ground up.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered First Industrial Realty Trust, Inc. (FR) data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for First Industrial Realty Trust, Inc. (FR)’s intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose This Calculator for First Industrial Realty Trust, Inc. (FR)?
- Comprehensive Tool: Features DCF, WACC, and financial ratio analyses all in one convenient package.
- Customizable Inputs: Modify the yellow-highlighted cells to explore different investment scenarios.
- Detailed Insights: Automatically computes First Industrial Realty Trust’s intrinsic value and Net Present Value.
- Preloaded Data: Access historical and projected data for reliable starting points in your analysis.
- Professional Quality: Perfect for financial analysts, investors, and real estate consultants.
Who Should Use This Product?
- Investors: Accurately assess First Industrial Realty Trust, Inc.'s (FR) fair value prior to making investment choices.
- CFOs: Utilize a professional-grade DCF model for financial reporting and analysis related to First Industrial Realty Trust, Inc. (FR).
- Consultants: Efficiently modify the template for valuation reports tailored to clients interested in First Industrial Realty Trust, Inc. (FR).
- Entrepreneurs: Acquire insights into financial modeling practices utilized by leading real estate investment trusts.
- Educators: Employ it as a teaching resource to illustrate valuation methodologies specific to the real estate sector.
What the Template Contains
- Pre-Filled Data: Contains First Industrial Realty Trust, Inc.'s historical financials and projections.
- Discounted Cash Flow Model: Editable DCF valuation model featuring automatic calculations.
- Weighted Average Cost of Capital (WACC): A specific sheet for calculating WACC using customized inputs.
- Key Financial Ratios: Assess First Industrial Realty Trust, Inc.'s profitability, efficiency, and leverage metrics.
- Customizable Inputs: Easily modify revenue growth, margins, and tax rates.
- Clear Dashboard: Visuals and tables summarizing essential valuation 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.