|
Sept Hills Realty Trust (SEVN) Évaluation DCF
US | Real Estate | REIT - Mortgage | NASDAQ
|
- ✓ 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
Seven Hills Realty Trust (SEVN) Bundle
Vous cherchez à évaluer la valeur intrinsèque de Seven Hills Realty Trust? Notre calculatrice (Sevn) DCF intègre des données réelles avec des fonctionnalités de personnalisation complètes, vous permettant d'ajuster les prévisions et d'améliorer vos choix d'investissement.
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 | -54.3 | 30.2 | 34.1 | 34.9 | 35.3 | 27.9 | 22.0 | 17.4 | 13.8 | 10.9 |
| Revenue Growth, % | 0 | -155.67 | 12.8 | 2.36 | 1.05 | -20.95 | -20.95 | -20.95 | -20.95 | -20.95 |
| EBITDA | -54.5 | .0 | 52.3 | .0 | .0 | 11.2 | 8.8 | 7.0 | 5.5 | 4.4 |
| EBITDA, % | 100.31 | 0 | 153.44 | 0 | 0 | 40 | 40 | 40 | 40 | 40 |
| Depreciation | 73.0 | 7.9 | 10.6 | .6 | 1.3 | -2.1 | -1.7 | -1.3 | -1.0 | -.8 |
| Depreciation, % | -134.45 | 26.05 | 31 | 1.73 | 3.66 | -7.51 | -7.51 | -7.51 | -7.51 | -7.51 |
| EBIT | -127.5 | -7.9 | 41.8 | -.6 | -1.3 | 9.4 | 7.4 | 5.9 | 4.6 | 3.7 |
| EBIT, % | 234.75 | -26.05 | 122.44 | -1.73 | -3.66 | 33.71 | 33.71 | 33.71 | 33.71 | 33.71 |
| Total Cash | 103.3 | 26.2 | 741.0 | 87.9 | 70.8 | 16.0 | 12.6 | 10.0 | 7.9 | 6.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 91.9 | 570.8 | .0 | 3.6 | 3.0 | 1.0 | .8 | .7 | .5 | .4 |
| Account Receivables, % | -169.18 | 1887.94 | 0 | 10.41 | 8.37 | 3.76 | 3.76 | 3.76 | 3.76 | 3.76 |
| Inventories | 103.7 | 29.3 | .0 | .0 | .0 | -.2 | -.1 | -.1 | -.1 | -.1 |
| Inventories, % | -190.95 | 96.95 | 0.000002932379 | 0 | 0 | -0.60993 | -0.60993 | -0.60993 | -0.60993 | -0.60993 |
| Accounts Payable | .0 | 1.6 | 1.9 | .0 | .0 | .6 | .5 | .4 | .3 | .2 |
| Accounts Payable, % | 0 | 5.16 | 5.58 | 0 | 0 | 2.15 | 2.15 | 2.15 | 2.15 | 2.15 |
| Capital Expenditure | .0 | -4.9 | .0 | .0 | .0 | -.9 | -.7 | -.6 | -.4 | -.4 |
| Capital Expenditure, % | 0 | -16.24 | 0 | 0 | 0 | -3.25 | -3.25 | -3.25 | -3.25 | -3.25 |
| Tax Rate, % | 1.22 | 1.22 | 1.22 | 1.22 | 1.22 | 1.22 | 1.22 | 1.22 | 1.22 | 1.22 |
| EBITAT | -105.5 | -7.8 | 41.3 | -.6 | -1.3 | 9.0 | 7.1 | 5.6 | 4.4 | 3.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -228.0 | -407.8 | 652.3 | -5.5 | .7 | 8.7 | 4.8 | 3.8 | 3.0 | 2.4 |
| WACC, % | 6.6 | 6.6 | 6.6 | 6.6 | 6.6 | 6.6 | 6.6 | 6.6 | 6.6 | 6.6 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 19.5 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 2 | |||||||||
| Terminal Value | 53 | |||||||||
| Present Terminal Value | 38 | |||||||||
| Enterprise Value | 58 | |||||||||
| Net Debt | -71 | |||||||||
| Equity Value | 128 | |||||||||
| Diluted Shares Outstanding, MM | 15 | |||||||||
| Equity Value Per Share | 8.73 |
What You Will Get
- Authentic SEVN Data: Preloaded financials – encompassing revenue to EBIT – derived from actual and projected figures.
- Comprehensive Customization: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
- Immediate Valuation Updates: Automatic recalculations to evaluate the effects of changes on Seven Hills Realty Trust’s fair value.
- Flexible Excel Template: Designed for quick modifications, scenario analysis, and thorough projections.
- Efficient and Precise: Avoid the hassle of building models from the ground up while ensuring accuracy and adaptability.
Key Features
- Comprehensive Market Data: Access Seven Hills Realty Trust’s (SEVN) historical performance metrics and comprehensive forecasts.
- Customizable Assumptions: Modify key variables such as cap rates, occupancy rates, and revenue projections.
- Real-Time Valuation: Instantly view the recalculated intrinsic value of Seven Hills Realty Trust (SEVN) as inputs change.
- Intuitive Visualizations: Interactive dashboard displays valuation outcomes and essential performance indicators.
- Designed for Professionals: A robust tool tailored for real estate analysts, investors, and finance professionals.
How It Works
- Download the Template: Gain immediate access to the Excel-based SEVN DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
- Instant Calculations: The model automatically recalculates Seven Hills Realty Trust’s intrinsic value.
- Test Scenarios: Experiment with various assumptions to assess potential valuation impacts.
- Analyze and Decide: Leverage the results to inform your investment or financial strategy.
Why Choose This Calculator for Seven Hills Realty Trust (SEVN)?
- Accurate Data: Utilize real financials from Seven Hills Realty Trust for dependable valuation outcomes.
- Customizable: Modify essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
- Time-Saving: Built-in calculations save you the hassle of starting from the ground up.
- Professional-Grade Tool: Tailored for investors, analysts, and consultants in the real estate sector.
- User-Friendly: An intuitive design and clear step-by-step guidance make it accessible for all users.
Who Should Use Seven Hills Realty Trust (SEVN)?
- Real Estate Investors: Make informed investment choices with our comprehensive market analysis tools.
- Property Analysts: Streamline your workflow with our user-friendly valuation models tailored for real estate.
- Real Estate Consultants: Effortlessly customize reports and presentations for your clients using our templates.
- Real Estate Enthusiasts: Enhance your knowledge of market trends and property valuation through practical examples.
- Educators and Students: Leverage our resources as a hands-on learning aid in real estate and finance courses.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Seven Hills Realty Trust (SEVN) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios for Seven Hills Realty Trust (SEVN).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.
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.