|
Postal Realty Trust, Inc. (PSTL) Évaluation DCF
US | Real Estate | REIT - Office | NYSE
|
- ✓ 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
Postal Realty Trust, Inc. (PSTL) Bundle
Évaluez les perspectives financières de Postal Realty Trust, Inc. comme un expert! Cette calculatrice DCF (PSTL) est livrée avec des données financières pré-remplies et offre une pleine flexibilité pour modifier la croissance des revenus, le WACC, les marges et d'autres hypothèses cruciales pour s'aligner sur vos prévisions.
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 | 24.7 | 39.9 | 53.3 | 63.7 | 76.4 | 102.1 | 136.5 | 182.4 | 243.9 | 326.0 |
| Revenue Growth, % | 0 | 61.85 | 33.53 | 19.47 | 19.87 | 33.68 | 33.68 | 33.68 | 33.68 | 33.68 |
| EBITDA | 11.0 | 19.4 | 27.9 | 33.7 | 42.7 | 51.9 | 69.3 | 92.7 | 123.9 | 165.6 |
| EBITDA, % | 44.4 | 48.57 | 52.24 | 52.87 | 55.88 | 50.79 | 50.79 | 50.79 | 50.79 | 50.79 |
| Depreciation | 22.4 | 34.0 | 43.6 | 19.7 | 22.2 | 64.9 | 86.7 | 116.0 | 155.0 | 207.2 |
| Depreciation, % | 90.83 | 85.18 | 81.81 | 30.9 | 29.07 | 63.56 | 63.56 | 63.56 | 63.56 | 63.56 |
| EBIT | -11.5 | -14.6 | -15.8 | 14.0 | 20.5 | -13.0 | -17.4 | -23.3 | -31.1 | -41.6 |
| EBIT, % | -46.42 | -36.61 | -29.57 | 21.96 | 26.81 | -12.77 | -12.77 | -12.77 | -12.77 | -12.77 |
| Total Cash | 2.2 | 5.9 | 1.5 | 2.2 | 1.8 | 6.6 | 8.8 | 11.8 | 15.8 | 21.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .2 | 4.8 | 5.8 | 6.3 | 9.3 | 9.4 | 12.5 | 16.8 | 22.4 | 29.9 |
| Account Receivables, % | 0.8749 | 12.11 | 10.89 | 9.88 | 12.17 | 9.19 | 9.19 | 9.19 | 9.19 | 9.19 |
| Inventories | 1.1 | 1.2 | .5 | .0 | .0 | 1.7 | 2.2 | 3.0 | 4.0 | 5.4 |
| Inventories, % | 4.29 | 2.93 | 1.03 | 0 | 0 | 1.65 | 1.65 | 1.65 | 1.65 | 1.65 |
| Accounts Payable | 3.9 | 8.2 | 9.1 | 10.3 | .0 | 14.2 | 19.0 | 25.4 | 33.9 | 45.3 |
| Accounts Payable, % | 15.74 | 20.49 | 17.08 | 16.17 | 0 | 13.9 | 13.9 | 13.9 | 13.9 | 13.9 |
| Capital Expenditure | -1.0 | -1.9 | -3.7 | -2.9 | .0 | -4.1 | -5.5 | -7.3 | -9.8 | -13.1 |
| Capital Expenditure, % | -3.93 | -4.76 | -6.91 | -4.5 | 0 | -4.02 | -4.02 | -4.02 | -4.02 | -4.02 |
| Tax Rate, % | 21.82 | 21.82 | 21.82 | 21.82 | 21.82 | 21.82 | 21.82 | 21.82 | 21.82 | 21.82 |
| EBITAT | -13.3 | -11.3 | -12.8 | 11.2 | 16.0 | -10.8 | -14.5 | -19.4 | -25.9 | -34.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 10.7 | 20.4 | 27.7 | 29.2 | 24.9 | 62.4 | 67.8 | 90.7 | 121.2 | 162.0 |
| WACC, % | 5.65 | 5.2 | 5.28 | 5.25 | 5.22 | 5.32 | 5.32 | 5.32 | 5.32 | 5.32 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 421.4 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 165 | |||||||||
| Terminal Value | 4,974 | |||||||||
| Present Terminal Value | 3,838 | |||||||||
| Enterprise Value | 4,259 | |||||||||
| Net Debt | 295 | |||||||||
| Equity Value | 3,965 | |||||||||
| Diluted Shares Outstanding, MM | 23 | |||||||||
| Equity Value Per Share | 175.69 |
What You Will Get
- Real PSTL Financials: Access historical and projected data for precise valuation.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
- Dynamic Calculations: Intrinsic value and NPV are computed automatically.
- Scenario Analysis: Evaluate various scenarios to assess Postal Realty Trust's future performance.
- User-Friendly Design: Designed for professionals while remaining accessible to novices.
Key Features
- 🔍 Real-Life PSTL Financials: Pre-filled historical and projected data for Postal Realty Trust, Inc. (PSTL).
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Postal Realty Trust’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Postal Realty Trust’s valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Download: Obtain the pre-formatted Excel file containing Postal Realty Trust, Inc.'s (PSTL) financial data.
- Customize: Modify projections, such as rental income growth, occupancy rates, and cap rates.
- Update Automatically: The intrinsic value and cash flow calculations refresh in real-time.
- Test Scenarios: Develop various forecasts and analyze results immediately.
- Make Decisions: Leverage the valuation insights to inform your investment choices.
Why Choose This Calculator for Postal Realty Trust, Inc. (PSTL)?
- 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 Postal Realty Trust’s valuation as you change inputs.
- Preloaded Data: Comes equipped with Postal Realty Trust’s current financial metrics for swift evaluations.
- Preferred by Experts: A go-to tool for investors and analysts seeking to make well-informed choices.
Who Should Use This Product?
- Investors: Accurately assess Postal Realty Trust, Inc.'s (PSTL) fair value prior to making investment choices.
- CFOs: Utilize a professional-grade DCF model for comprehensive financial reporting and analysis related to (PSTL).
- Consultants: Efficiently customize the template for valuation reports tailored to (PSTL) clients.
- Entrepreneurs: Acquire insights into financial modeling practices employed by leading real estate investment trusts.
- Educators: Implement it as an educational resource to illustrate valuation techniques specific to (PSTL).
What the Template Contains
- Pre-Filled Data: Contains Postal Realty Trust's historical financials and projections.
- Discounted Cash Flow Model: Editable DCF valuation model with automated calculations.
- Weighted Average Cost of Capital (WACC): A specific sheet for calculating WACC based on user-defined inputs.
- Key Financial Ratios: Assess Postal Realty Trust'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.