![]() |
Equity Commonwealth (EQC) DCF Valuation |

Fully Editable: Tailor To Your Needs In Excel Or Sheets
Professional Design: Trusted, Industry-Standard Templates
Investor-Approved Valuation Models
MAC/PC Compatible, Fully Unlocked
No Expertise Is Needed; Easy To Follow
Equity Commonwealth (EQC) Bundle
Evaluate Equity Commonwealth's financial prospects like an expert! This (EQC) DCF Calculator provides pre-filled financial data and complete flexibility to modify revenue growth, WACC, margins, and other essential assumptions to match your predictions.
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 | 66.3 | 58.0 | 63.1 | 60.5 | 48.0 | 44.6 | 41.4 | 38.4 | 35.7 | 33.1 |
Revenue Growth, % | 0 | -12.49 | 8.86 | -4.14 | -20.73 | -7.13 | -7.13 | -7.13 | -7.13 | -7.13 |
EBITDA | 4.2 | -5.3 | 8.6 | -3.9 | 36.6 | 7.2 | 6.7 | 6.2 | 5.7 | 5.3 |
EBITDA, % | 6.32 | -9.2 | 13.59 | -6.46 | 76.21 | 16.09 | 16.09 | 16.09 | 16.09 | 16.09 |
Depreciation | 81.4 | 81.1 | 72.4 | 17.4 | 13.4 | 31.8 | 29.5 | 27.4 | 25.5 | 23.7 |
Depreciation, % | 122.85 | 139.84 | 114.62 | 28.82 | 27.9 | 71.34 | 71.34 | 71.34 | 71.34 | 71.34 |
EBIT | -77.2 | -86.4 | -63.8 | -21.4 | 23.2 | -25.6 | -23.8 | -22.1 | -20.5 | -19.0 |
EBIT, % | -116.53 | -149.04 | -101.04 | -35.29 | 48.31 | -57.39 | -57.39 | -57.39 | -57.39 | -57.39 |
Total Cash | 2,987.2 | 2,801.0 | 2,582.2 | 2,160.5 | 160.5 | 44.6 | 41.4 | 38.4 | 35.7 | 33.1 |
Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Account Receivables | 14.7 | 15.5 | 16.0 | 15.7 | .6 | 9.1 | 8.4 | 7.8 | 7.3 | 6.7 |
Account Receivables, % | 22.18 | 26.81 | 25.35 | 26 | 1.28 | 20.32 | 20.32 | 20.32 | 20.32 | 20.32 |
Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Inventories, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accounts Payable | 20.6 | 19.8 | 25.9 | 27.3 | 10.9 | 15.5 | 14.4 | 13.4 | 12.4 | 11.5 |
Accounts Payable, % | 31.06 | 34.07 | 41.08 | 45.1 | 22.74 | 34.81 | 34.81 | 34.81 | 34.81 | 34.81 |
Capital Expenditure | -12.0 | -6.8 | -3.6 | .0 | .0 | -3.2 | -2.9 | -2.7 | -2.5 | -2.4 |
Capital Expenditure, % | -18.16 | -11.73 | -5.67 | 0 | 0 | -7.11 | -7.11 | -7.11 | -7.11 | -7.11 |
Tax Rate, % | 26.51 | 26.51 | 26.51 | 26.51 | 26.51 | 26.51 | 26.51 | 26.51 | 26.51 | 26.51 |
EBITAT | -77.1 | -87.1 | -49.4 | -20.9 | 17.0 | -22.9 | -21.3 | -19.8 | -18.4 | -17.1 |
Depreciation | ||||||||||
Changes in Account Receivables | ||||||||||
Changes in Inventories | ||||||||||
Changes in Accounts Payable | ||||||||||
Capital Expenditure | ||||||||||
UFCF | -1.8 | -14.4 | 25.1 | -1.8 | 29.2 | 1.8 | 4.8 | 4.5 | 4.2 | 3.9 |
WACC, % | 7.41 | 7.41 | 7.41 | 7.41 | 7.41 | 7.41 | 7.41 | 7.41 | 7.41 | 7.41 |
PV UFCF | ||||||||||
SUM PV UFCF | 15.3 | |||||||||
Long Term Growth Rate, % | 4.00 | |||||||||
Free cash flow (T + 1) | 4 | |||||||||
Terminal Value | 118 | |||||||||
Present Terminal Value | 82 | |||||||||
Enterprise Value | 98 | |||||||||
Net Debt | -161 | |||||||||
Equity Value | 258 | |||||||||
Diluted Shares Outstanding, MM | 108 | |||||||||
Equity Value Per Share | 2.38 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real EQC financials.
- Real-World Data: Historical data and forward-looking estimates (highlighted in the yellow cells).
- Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
- Automatic Calculations: Instantly observe how your inputs affect Equity Commonwealth’s valuation.
- Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
- User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.
Key Features
- Customizable Financial Inputs: Adjust essential metrics such as revenue growth, operating margins, and capital investments.
- Instant DCF Valuation: Computes intrinsic value, net present value (NPV), and additional metrics in real-time.
- High-Precision Accuracy: Leverages Equity Commonwealth’s (EQC) actual financial data for dependable valuation results.
- Simplified Scenario Analysis: Evaluate various assumptions and effortlessly compare results.
- Efficiency Booster: Remove the necessity of constructing intricate valuation models from the ground up.
How It Works
- 1. Access the Template: Download and open the Excel file featuring Equity Commonwealth’s (EQC) preloaded data.
- 2. Adjust Key Inputs: Modify essential parameters such as growth rates, WACC, and capital expenditures.
- 3. Instant Results: The DCF model automatically computes intrinsic value and NPV in real-time.
- 4. Explore Scenarios: Evaluate various forecasts to investigate different valuation possibilities.
- 5. Present with Assurance: Deliver professional valuation insights to enhance your decision-making process.
Why Choose This Calculator for Equity Commonwealth (EQC)?
- Designed for Industry Experts: A sophisticated tool tailored for analysts, CFOs, and real estate consultants.
- Accurate Financial Insights: Equity Commonwealth’s historical and projected financial data preloaded for precision.
- Flexible Scenario Analysis: Effortlessly test various forecasts and assumptions.
- Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential metrics.
- User-Friendly Interface: Step-by-step guidance ensures a smooth experience throughout the process.
Who Should Use This Product?
- Real Estate Students: Understand property valuation methods and apply them with real-time data.
- Researchers: Integrate industry-standard models into academic studies or papers.
- Investors: Validate your predictions and evaluate valuation scenarios for Equity Commonwealth (EQC).
- Market Analysts: Enhance your analysis with a ready-to-use, adaptable DCF model.
- Property Developers: Discover how major REITs like Equity Commonwealth (EQC) are assessed and valued.
What the Template Contains
- Preloaded EQC Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
- Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
- Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
- Dashboard and Charts: Visual summaries of valuation outcomes and 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.