|
GLP J-REIT (3281.T) DCF Valuation
JP | Real Estate | REIT - Industrial | JPX
|
- ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
- ✓ Professional Design: Trusted, Industry-Standard Templates
- ✓ Pre-Built For Quick And Efficient Use
- ✓ No Expertise Is Needed; Easy To Follow
GLP J-REIT (3281.T) Bundle
Gain insight into your GLP J-REIT (3281T) valuation analysis using our sophisticated DCF Calculator! This Excel template comes preloaded with real GLP J-REIT (3281T) data, enabling you to adjust forecasts and assumptions to accurately determine the intrinsic value of GLP J-REIT (3281T).
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2019 |
AY2 2020 |
AY3 2021 |
AY4 2022 |
AY5 2023 |
FY1 2024 |
FY2 2025 |
FY3 2026 |
FY4 2027 |
FY5 2028 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 38,582.5 | 40,299.4 | 50,076.1 | 48,150.1 | 54,320.6 | 59,437.5 | 65,036.4 | 71,162.7 | 77,866.0 | 85,200.9 |
| Revenue Growth, % | 0 | 4.45 | 24.26 | -3.85 | 12.82 | 9.42 | 9.42 | 9.42 | 9.42 | 9.42 |
| EBITDA | 28,654.5 | 29,458.0 | 33,692.6 | 34,466.7 | 38,017.4 | 42,345.4 | 46,334.2 | 50,698.8 | 55,474.6 | 60,700.1 |
| EBITDA, % | 74.27 | 73.1 | 67.28 | 71.58 | 69.99 | 71.24 | 71.24 | 71.24 | 71.24 | 71.24 |
| Depreciation | 7,617.1 | 7,780.6 | 8,372.1 | 8,637.8 | 8,866.3 | 10,702.3 | 11,710.4 | 12,813.5 | 14,020.5 | 15,341.2 |
| Depreciation, % | 19.74 | 19.31 | 16.72 | 17.94 | 16.32 | 18.01 | 18.01 | 18.01 | 18.01 | 18.01 |
| EBIT | 21,037.4 | 21,677.4 | 25,320.5 | 25,828.9 | 29,151.1 | 31,643.1 | 34,623.8 | 37,885.3 | 41,454.0 | 45,358.9 |
| EBIT, % | 54.53 | 53.79 | 50.56 | 53.64 | 53.66 | 53.24 | 53.24 | 53.24 | 53.24 | 53.24 |
| Total Cash | 12,317.0 | 24,180.7 | 25,904.1 | 27,259.0 | 23,059.9 | 28,853.3 | 31,571.2 | 34,545.2 | 37,799.3 | 41,359.9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 2,081.0 | 1,972.7 | 1,804.8 | 1,753.0 | 3,468.0 | 2,843.2 | 3,111.1 | 3,404.1 | 3,724.8 | 4,075.7 |
| Account Receivables, % | 5.39 | 4.9 | 3.6 | 3.64 | 6.38 | 4.78 | 4.78 | 4.78 | 4.78 | 4.78 |
| Inventories | .0 | .0 | .0 | .0 | -2,511.6 | -549.6 | -601.4 | -658.1 | -720.1 | -787.9 |
| Inventories, % | 0 | 0 | 0 | 0 | -4.62 | -0.92475 | -0.92475 | -0.92475 | -0.92475 | -0.92475 |
| Accounts Payable | 4,215.0 | 3,363.2 | .0 | 5,395.0 | 605.3 | 3,755.2 | 4,108.9 | 4,495.9 | 4,919.4 | 5,382.8 |
| Accounts Payable, % | 10.92 | 8.35 | 0 | 11.2 | 1.11 | 6.32 | 6.32 | 6.32 | 6.32 | 6.32 |
| Capital Expenditure | -577.0 | -50,868.0 | -147,857.4 | -1,156.0 | -125,055.4 | -36,125.7 | -39,528.6 | -43,252.1 | -47,326.4 | -51,784.5 |
| Capital Expenditure, % | -1.5 | -126.23 | -295.27 | -2.4 | -230.22 | -60.78 | -60.78 | -60.78 | -60.78 | -60.78 |
| Tax Rate, % | 0.00547499 | 0.00547499 | 0.00547499 | 0.00547499 | 0.00547499 | 0.00547499 | 0.00547499 | 0.00547499 | 0.00547499 | 0.00547499 |
| EBITAT | 21,035.6 | 21,675.1 | 25,318.1 | 25,827.1 | 29,149.5 | 31,640.5 | 34,621.0 | 37,882.2 | 41,450.6 | 45,355.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 30,209.7 | -22,155.7 | -117,362.6 | 38,755.8 | -91,032.6 | 8,029.7 | 6,940.4 | 7,594.2 | 8,309.6 | 9,092.3 |
| WACC, % | 5.55 | 5.55 | 5.55 | 5.55 | 5.55 | 5.55 | 5.55 | 5.55 | 5.55 | 5.55 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 33,928.5 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | 9,365 | |||||||||
| Terminal Value | 366,926 | |||||||||
| Present Terminal Value | 280,053 | |||||||||
| Enterprise Value | 313,981 | |||||||||
| Net Debt | 373,500 | |||||||||
| Equity Value | -59,519 | |||||||||
| Diluted Shares Outstanding, MM | 5 | |||||||||
| Equity Value Per Share | -12,560.21 |
What You Will Receive
- Accurate GLP J-REIT Financial Data: Pre-loaded with historical and projected figures for in-depth analysis.
- Completely Customizable Template: Easily adjust essential inputs such as revenue growth, WACC, and EBITDA %.
- Instant Calculations: Watch as the intrinsic value of GLP J-REIT updates in real-time with your modifications.
- Expert Valuation Tool: Tailored for investors, analysts, and consultants who require reliable DCF outcomes.
- Intuitive Interface: Clear layout and straightforward instructions suitable for all skill levels.
Key Features
- Advanced DCF Calculator: Offers comprehensive unlevered and levered DCF valuation models tailored for GLP J-REIT (3281T).
- WACC Calculator: Comes with a pre-built Weighted Average Cost of Capital sheet featuring customizable inputs for accurate assessments.
- Editable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to align with GLP J-REIT (3281T) projections.
- Built-In Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for GLP J-REIT (3281T).
- Dashboard and Charts: Visual outputs provide a clear summary of essential valuation metrics for streamlined analysis.
How It Works
- Step 1: Download the prebuilt Excel template containing GLP J-REIT’s (3281T) data.
- Step 2: Review the pre-populated sheets to familiarize yourself with the essential metrics.
- Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: See updated results immediately, including GLP J-REIT’s (3281T) intrinsic value.
- Step 5: Use the outputs to make informed investment decisions or create comprehensive reports.
Why Choose This Calculator for GLP J-REIT (3281T)?
- User-Friendly Interface: Perfect for both novices and seasoned investors.
- Customizable Inputs: Easily adjust parameters to suit your investment analysis.
- Real-Time Valuation: View immediate updates to GLP J-REIT's valuation as you change the inputs.
- Preloaded Data: Comes equipped with GLP J-REIT's actual financial statistics for swift assessments.
- Value Trusted by Experts: Utilized by analysts and investors to make well-informed choices.
Who Can Benefit from This Product?
- Individual Investors: Make well-informed decisions regarding the buying or selling of GLP J-REIT (3281T) units.
- Financial Analysts: Enhance your valuation processes with easily accessible financial models tailored for GLP J-REIT (3281T).
- Consultants: Provide clients with accurate and timely valuation insights related to GLP J-REIT (3281T).
- Business Owners: Gain insights into how large real estate investment trusts like GLP J-REIT (3281T) are valued to inform your own business strategy.
- Finance Students: Master valuation techniques through the analysis of real-world data and case studies involving GLP J-REIT (3281T).
What the Template Includes
- Preloaded GLP J-REIT Data: Historical and projected financial metrics, such as revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Advanced spreadsheets for determining intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Cells highlighted in yellow for customizable revenue growth, tax rates, and discount rates.
- Financial Statements: Detailed annual and quarterly financial reports for in-depth analysis.
- Key Ratios: Profitability, leverage, and efficiency ratios for performance assessment.
- Dashboard and Charts: Visual representations of valuation results and underlying 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.