|
Medical Properties Trust, Inc. (MPW) DCF Valuation
US | Real Estate | REIT - Healthcare Facilities | 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
Medical Properties Trust, Inc. (MPW) Bundle
Looking to assess the intrinsic value of Medical Properties Trust, Inc.? Our (MPW) DCF Calculator merges real-world data with comprehensive customization features, enabling you to refine your forecasts and enhance your investment choices.
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 | 854.2 | 1,249.2 | 1,544.7 | 1,542.9 | 871.8 | 929.1 | 990.1 | 1,055.2 | 1,124.5 | 1,198.4 |
| Revenue Growth, % | 0 | 46.25 | 23.65 | -0.1177 | -43.49 | 6.57 | 6.57 | 6.57 | 6.57 | 6.57 |
| EBITDA | 733.8 | 1,092.7 | 1,359.9 | 1,336.7 | 684.6 | 792.7 | 844.7 | 900.3 | 959.4 | 1,022.5 |
| EBITDA, % | 85.9 | 87.47 | 88.04 | 86.64 | 78.53 | 85.32 | 85.32 | 85.32 | 85.32 | 85.32 |
| Depreciation | 272.7 | 420.8 | 506.0 | 539.2 | 603.4 | 376.3 | 401.0 | 427.4 | 455.5 | 485.4 |
| Depreciation, % | 31.93 | 33.68 | 32.76 | 34.95 | 69.21 | 40.5 | 40.5 | 40.5 | 40.5 | 40.5 |
| EBIT | 461.1 | 671.9 | 853.9 | 797.5 | 81.3 | 416.3 | 443.7 | 472.9 | 503.9 | 537.0 |
| EBIT, % | 53.98 | 53.78 | 55.28 | 51.69 | 9.32 | 44.81 | 44.81 | 44.81 | 44.81 | 44.81 |
| Total Cash | 1,462.3 | 549.9 | 459.2 | 235.7 | 250.0 | 404.5 | 431.1 | 459.4 | 489.6 | 521.8 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 910.4 | 1,395.0 | 2,113.4 | 1,182.0 | 681.0 | 845.0 | 900.5 | 959.7 | 1,022.7 | 1,089.9 |
| Account Receivables, % | 106.58 | 111.67 | 136.82 | 76.61 | 78.12 | 90.95 | 90.95 | 90.95 | 90.95 | 90.95 |
| Inventories | 1,827.9 | .0 | 1,244.0 | -304.5 | .0 | 298.8 | 318.4 | 339.3 | 361.6 | 385.4 |
| Inventories, % | 213.99 | 0.00000008 | 80.53 | -19.74 | 0 | 32.16 | 32.16 | 32.16 | 32.16 | 32.16 |
| Accounts Payable | .0 | 387.5 | 603.6 | 621.3 | 412.2 | 292.9 | 312.2 | 332.7 | 354.5 | 377.8 |
| Accounts Payable, % | 0 | 31.01 | 39.08 | 40.27 | 47.28 | 31.53 | 31.53 | 31.53 | 31.53 | 31.53 |
| Capital Expenditure | -4,858.8 | -4,285.4 | -65.5 | -1,540.4 | .0 | -565.0 | -602.2 | -641.7 | -683.9 | -728.8 |
| Capital Expenditure, % | -568.81 | -343.04 | -4.24 | -99.84 | 0 | -60.82 | -60.82 | -60.82 | -60.82 | -60.82 |
| Tax Rate, % | 18.97 | 18.97 | 18.97 | 18.97 | 18.97 | 18.97 | 18.97 | 18.97 | 18.97 | 18.97 |
| EBITAT | 462.2 | 625.7 | 766.5 | 750.0 | 65.9 | 381.3 | 406.4 | 433.1 | 461.5 | 491.9 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -6,862.1 | -1,508.2 | -539.3 | 2,246.4 | 656.6 | -389.4 | 149.4 | 159.2 | 169.6 | 180.8 |
| WACC, % | 5.82 | 5.59 | 5.48 | 5.62 | 5.18 | 5.54 | 5.54 | 5.54 | 5.54 | 5.54 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 175.4 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 188 | |||||||||
| Terminal Value | 12,228 | |||||||||
| Present Terminal Value | 9,340 | |||||||||
| Enterprise Value | 9,515 | |||||||||
| Net Debt | 9,971 | |||||||||
| Equity Value | -456 | |||||||||
| Diluted Shares Outstanding, MM | 599 | |||||||||
| Equity Value Per Share | -0.76 |
What You Will Receive
- Pre-Filled Financial Model: Medical Properties Trust, Inc.'s (MPW) actual data facilitates accurate DCF valuation.
- Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential metrics.
- Real-Time Calculations: Instantaneous updates allow you to view results as adjustments are made.
- Investor-Ready Template: A polished Excel file crafted for high-quality valuation presentations.
- Customizable and Reusable: Designed for adaptability, enabling repeated application for in-depth forecasts.
Key Features
- Comprehensive MPW Data: Pre-filled with Medical Properties Trust’s historical financials and forward-looking projections.
- Fully Customizable Inputs: Adjust revenue growth, margins, WACC, tax rates, and capital expenditures tailored to MPW.
- Dynamic Valuation Model: Automatic updates to Net Present Value (NPV) and intrinsic value based on your inputs for [MPW].
- Scenario Testing: Create multiple forecast scenarios to analyze different valuation outcomes for Medical Properties Trust.
- User-Friendly Design: Simple, structured, and designed for both professionals and beginners in the real estate investment sector.
How It Works
- Download the Template: Gain immediate access to the Excel-based MPW DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and more.
- Instant Calculations: The model automatically recalculates Medical Properties Trust’s intrinsic value.
- Test Scenarios: Experiment with different assumptions to assess potential valuation fluctuations.
- Analyze and Decide: Utilize the results to inform your investment or financial analysis.
Why Choose This Calculator for Medical Properties Trust, Inc. (MPW)?
- Comprehensive Tool: Features DCF, WACC, and financial ratio analyses tailored for healthcare real estate.
- Customizable Inputs: Modify yellow-highlighted cells to explore different investment scenarios.
- Detailed Insights: Automatically computes Medical Properties Trust’s intrinsic value and Net Present Value.
- Preloaded Data: Historical and projected data provide reliable starting points for analysis.
- Professional Quality: Perfect for real estate analysts, investors, and financial consultants specializing in healthcare.
Who Should Use This Product?
- Investors: Evaluate Medical Properties Trust, Inc. (MPW) for informed stock trading decisions.
- CFOs and Financial Analysts: Optimize valuation methods and assess financial forecasts.
- Healthcare Executives: Understand the valuation processes of REITs like Medical Properties Trust, Inc. (MPW).
- Consultants: Create comprehensive valuation analyses for healthcare clients.
- Students and Educators: Utilize real-time data to study and teach valuation strategies.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Medical Properties Trust, Inc. (MPW) 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 Medical Properties Trust, Inc. (MPW).
- 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.