|
Independence Realty Trust, Inc. (IRT) DCF Valuation
US | Real Estate | REIT - Residential | NYSE
|
- ✓ 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
Independence Realty Trust, Inc. (IRT) Bundle
Looking to assess the intrinsic value of Independence Realty Trust, Inc.? Our (IRT) DCF Calculator integrates real-world data with extensive customization features, allowing you to adjust forecasts and enhance your investment strategies.
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 | 211.9 | 250.3 | 628.5 | 661.0 | 640.0 | 664.1 | 689.1 | 715.0 | 741.9 | 769.7 |
| Revenue Growth, % | 0 | 18.1 | 151.16 | 5.16 | -3.17 | 3.76 | 3.76 | 3.76 | 3.76 | 3.76 |
| EBITDA | 105.2 | 220.9 | 345.3 | 291.1 | 337.0 | 384.6 | 399.0 | 414.0 | 429.6 | 445.8 |
| EBITDA, % | 49.65 | 88.26 | 54.95 | 44.04 | 52.66 | 57.91 | 57.91 | 57.91 | 57.91 | 57.91 |
| Depreciation | 171.6 | 201.2 | 538.2 | 219.0 | 220.9 | 417.9 | 433.6 | 449.9 | 466.8 | 484.3 |
| Depreciation, % | 80.96 | 80.39 | 85.62 | 33.13 | 34.51 | 62.92 | 62.92 | 62.92 | 62.92 | 62.92 |
| EBIT | -66.4 | 19.7 | -192.8 | 72.1 | 116.2 | -33.3 | -34.5 | -35.8 | -37.2 | -38.6 |
| EBIT, % | -31.31 | 7.88 | -30.68 | 10.91 | 18.15 | -5.01 | -5.01 | -5.01 | -5.01 | -5.01 |
| Total Cash | 8.8 | 36.0 | 16.1 | 22.9 | 21.2 | 37.0 | 38.4 | 39.8 | 41.3 | 42.9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Payable | 25.4 | 106.3 | 109.7 | 109.1 | 94.7 | 137.1 | 142.3 | 147.6 | 153.2 | 158.9 |
| Accounts Payable, % | 11.99 | 42.49 | 17.45 | 16.5 | 14.79 | 20.65 | 20.65 | 20.65 | 20.65 | 20.65 |
| Capital Expenditure | -37.4 | -43.0 | -84.0 | -146.6 | -175.1 | -129.8 | -134.7 | -139.7 | -145.0 | -150.4 |
| Capital Expenditure, % | -17.65 | -17.17 | -13.36 | -22.18 | -27.35 | -19.54 | -19.54 | -19.54 | -19.54 | -19.54 |
| Tax Rate, % | 1.85 | 1.85 | 1.85 | 1.85 | 1.85 | 1.85 | 1.85 | 1.85 | 1.85 | 1.85 |
| EBITAT | 96.3 | 3.5 | -53.9 | 69.8 | 114.0 | -16.0 | -16.6 | -17.3 | -17.9 | -18.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 255.9 | 242.7 | 403.7 | 141.5 | 145.4 | 314.5 | 287.4 | 298.2 | 309.4 | 321.1 |
| WACC, % | 6.58 | 6.81 | 6.94 | 7.84 | 7.85 | 7.21 | 7.21 | 7.21 | 7.21 | 7.21 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1,246.5 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 334 | |||||||||
| Terminal Value | 10,418 | |||||||||
| Present Terminal Value | 7,357 | |||||||||
| Enterprise Value | 8,604 | |||||||||
| Net Debt | 2,312 | |||||||||
| Equity Value | 6,291 | |||||||||
| Diluted Shares Outstanding, MM | 226 | |||||||||
| Equity Value Per Share | 27.89 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real IRT 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 the effects of your inputs on Independence Realty Trust’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 Metrics: Adjust essential inputs such as rental income growth, occupancy rates, and operating expenses.
- Instant DCF Valuation: Automatically computes intrinsic value, NPV, and other financial outputs in real-time.
- High Precision Results: Leverages Independence Realty Trust’s (IRT) actual financial data for accurate valuation insights.
- Streamlined Scenario Testing: Easily evaluate various assumptions and analyze results side by side.
- Efficiency Booster: Avoid the hassle of constructing intricate valuation models from the ground up.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered Independence Realty Trust, Inc. (IRT) data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for Independence Realty Trust, Inc. (IRT)’s intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose This Calculator for Independence Realty Trust, Inc. (IRT)?
- User-Friendly Interface: Tailored for both novice and seasoned investors.
- Customizable Inputs: Adjust parameters easily to suit your investment analysis.
- Real-Time Valuation: Observe immediate updates to IRT’s valuation as you change inputs.
- Pre-Loaded Data: Comes with IRT’s actual financial metrics for swift evaluations.
- Endorsed by Experts: Utilized by analysts and investors for strategic decision-making.
Who Should Use This Product?
- Investors: Accurately assess Independence Realty Trust, Inc.'s (IRT) fair value prior to making investment choices.
- CFOs: Utilize a high-quality DCF model for financial reporting and analysis specific to IRT.
- Consultants: Efficiently modify the template for valuation reports tailored to IRT clients.
- Entrepreneurs: Discover financial modeling insights employed by leading real estate investment trusts.
- Educators: Implement it as a teaching resource to illustrate valuation techniques in real estate.
What the Template Contains
- Historical Data: Includes Independence Realty Trust, Inc. (IRT)’s past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Independence Realty Trust, Inc. (IRT)’s intrinsic value.
- WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
- Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
- Quarterly and Annual Statements: A complete breakdown of Independence Realty Trust, Inc. (IRT)’s financials.
- Interactive Dashboard: Visualize valuation results and projections dynamically.
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.