|
Site Centers Corp. (SITC) Évaluation DCF
US | Real Estate | REIT - Retail | 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
SITE Centers Corp. (SITC) Bundle
Vous cherchez à déterminer la valeur intrinsèque de Site Centers Corp.? Notre calculatrice SITC DCF intègre des données réelles avec des fonctionnalités de personnalisation étendues, vous permettant d'ajuster les projections et de faire des choix d'investissement plus éclairés.
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 | 416.8 | 492.3 | 540.8 | 546.3 | 269.3 | 254.7 | 240.8 | 227.8 | 215.4 | 203.7 |
| Revenue Growth, % | 0 | 18.14 | 9.84 | 1.01 | -50.71 | -5.43 | -5.43 | -5.43 | -5.43 | -5.43 |
| EBITDA | 263.1 | 372.3 | 361.2 | 339.3 | 557.2 | 187.2 | 177.1 | 167.5 | 158.4 | 149.8 |
| EBITDA, % | 63.12 | 75.62 | 66.78 | 62.11 | 206.9 | 73.53 | 73.53 | 73.53 | 73.53 | 73.53 |
| Depreciation | 170.7 | 185.8 | 203.5 | 212.5 | 101.3 | 98.2 | 92.9 | 87.8 | 83.1 | 78.6 |
| Depreciation, % | 40.95 | 37.73 | 37.64 | 38.89 | 37.63 | 38.57 | 38.57 | 38.57 | 38.57 | 38.57 |
| EBIT | 92.4 | 186.6 | 157.6 | 126.8 | 455.8 | 108.2 | 102.3 | 96.8 | 91.5 | 86.5 |
| EBIT, % | 22.17 | 37.89 | 29.14 | 23.21 | 169.27 | 42.48 | 42.48 | 42.48 | 42.48 | 42.48 |
| Total Cash | 69.7 | 41.8 | 20.3 | 552.0 | 54.6 | 76.0 | 71.9 | 68.0 | 64.3 | 60.8 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 73.5 | 61.4 | 63.9 | 65.6 | 25.4 | 32.3 | 30.5 | 28.9 | 27.3 | 25.8 |
| Account Receivables, % | 17.64 | 12.47 | 11.82 | 12.01 | 9.45 | 12.68 | 12.68 | 12.68 | 12.68 | 12.68 |
| Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Payable | 215.1 | 218.8 | 215.0 | 112.5 | .0 | 79.7 | 75.3 | 71.2 | 67.4 | 63.7 |
| Accounts Payable, % | 51.61 | 44.44 | 39.75 | 20.6 | 0 | 31.28 | 31.28 | 31.28 | 31.28 | 31.28 |
| 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, % | 1.99 | 1.99 | 1.99 | 1.99 | 1.99 | 1.99 | 1.99 | 1.99 | 1.99 | 1.99 |
| EBITAT | 87.5 | 183.6 | 156.8 | 125.8 | 446.7 | 106.0 | 100.2 | 94.8 | 89.6 | 84.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 399.8 | 385.1 | 354.0 | 234.1 | 475.7 | 277.0 | 190.6 | 180.2 | 170.4 | 161.2 |
| WACC, % | 12.17 | 12.17 | 12.17 | 12.17 | 12.17 | 12.17 | 12.17 | 12.17 | 12.17 | 12.17 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 724.5 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | 167 | |||||||||
| Terminal Value | 1,924 | |||||||||
| Present Terminal Value | 1,083 | |||||||||
| Enterprise Value | 1,808 | |||||||||
| Net Debt | -55 | |||||||||
| Equity Value | 1,862 | |||||||||
| Diluted Shares Outstanding, MM | 53 | |||||||||
| Equity Value Per Share | 35.44 |
What You Will Get
- Real SITC Financial Data: Pre-filled with SITE Centers Corp.’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 SITE Centers Corp.’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
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for SITE Centers Corp. (SITC).
- WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable inputs specific to SITE Centers Corp. (SITC).
- Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to fit SITE Centers Corp. (SITC) projections.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios for SITE Centers Corp. (SITC).
- Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for straightforward analysis of SITE Centers Corp. (SITC).
How It Works
- Download the Template: Gain immediate access to the Excel-based SITE Centers Corp. (SITC) DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and additional factors.
- Instant Calculations: The model automatically recalculates SITE Centers Corp.'s (SITC) intrinsic value.
- Test Scenarios: Experiment with different assumptions to assess potential valuation variations.
- Analyze and Decide: Utilize the outcomes to inform your investment or financial analysis decisions.
Why Choose SITE Centers Corp. (SITC)?
- Save Time: Utilize our streamlined resources without the hassle of starting from scratch.
- Enhance Accuracy: Dependable market insights and metrics minimize valuation discrepancies.
- Fully Customizable: Adjust our tools to align with your specific market assumptions and forecasts.
- Easy to Analyze: Intuitive graphs and data presentations simplify the interpretation of results.
- Preferred by Professionals: Crafted for industry experts who prioritize accuracy and functionality.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling SITE Centers Corp. (SITC) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models specific to SITE Centers Corp. (SITC).
- Consultants: Deliver professional valuation insights on SITE Centers Corp. (SITC) to clients quickly and accurately.
- Real Estate Developers: Understand how companies like SITE Centers Corp. (SITC) are valued to inform your own projects.
- Finance Students: Learn valuation techniques using real-world data and scenarios related to SITE Centers Corp. (SITC).
What the Template Contains
- Pre-Filled Data: Includes SITE Centers Corp.'s (SITC) historical financials and forecasts.
- Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
- Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
- Key Financial Ratios: Analyze SITE Centers Corp.'s (SITC) profitability, efficiency, and leverage.
- Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
- Clear Dashboard: Charts and tables summarizing key valuation results.
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.