|
National Storage Affiliates Trust (NSA) DCF Valuation
US | Real Estate | REIT - Industrial | 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
National Storage Affiliates Trust (NSA) Bundle
Optimize your time and improve precision with our National Storage Affiliates Trust (NSA) DCF Calculator! Utilizing real data from NSA and customizable assumptions, this tool empowers you to forecast, analyze, and evaluate National Storage Affiliates Trust (NSA) just like a seasoned investor.
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 | 432.2 | 585.7 | 801.6 | 858.1 | 770.3 | 903.6 | 1,059.9 | 1,243.2 | 1,458.3 | 1,710.5 |
| Revenue Growth, % | 0 | 35.5 | 36.86 | 7.05 | -10.22 | 17.3 | 17.3 | 17.3 | 17.3 | 17.3 |
| EBITDA | 263.3 | 380.9 | 529.5 | 626.7 | 531.2 | 603.6 | 708.0 | 830.5 | 974.2 | 1,142.7 |
| EBITDA, % | 60.93 | 65.04 | 66.06 | 73.04 | 68.95 | 66.8 | 66.8 | 66.8 | 66.8 | 66.8 |
| Depreciation | 270.6 | 367.4 | 505.6 | 222.0 | 189.9 | 431.8 | 506.5 | 594.1 | 696.9 | 817.4 |
| Depreciation, % | 62.6 | 62.74 | 63.08 | 25.87 | 24.65 | 47.79 | 47.79 | 47.79 | 47.79 | 47.79 |
| EBIT | -7.2 | 13.5 | 23.9 | 404.7 | 341.3 | 171.8 | 201.5 | 236.4 | 277.3 | 325.3 |
| EBIT, % | -1.68 | 2.31 | 2.98 | 47.17 | 44.31 | 19.02 | 19.02 | 19.02 | 19.02 | 19.02 |
| Total Cash | 18.7 | 25.0 | 35.3 | 94.6 | 50.4 | 55.3 | 64.8 | 76.0 | 89.2 | 104.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 11.5 | 13.1 | 22.7 | 22.1 | 26.9 | 24.9 | 29.3 | 34.3 | 40.3 | 47.2 |
| Account Receivables, % | 2.67 | 2.24 | 2.83 | 2.57 | 3.49 | 2.76 | 2.76 | 2.76 | 2.76 | 2.76 |
| Inventories | .0 | -19.8 | -41.9 | .0 | .0 | -15.6 | -18.3 | -21.4 | -25.1 | -29.5 |
| Inventories, % | 0.000000231 | -3.38 | -5.23 | 0 | 0 | -1.72 | -1.72 | -1.72 | -1.72 | -1.72 |
| Accounts Payable | 47.0 | 59.3 | 80.4 | 92.8 | .0 | 75.6 | 88.7 | 104.0 | 122.0 | 143.1 |
| Accounts Payable, % | 10.88 | 10.12 | 10.03 | 10.81 | 0 | 8.37 | 8.37 | 8.37 | 8.37 | 8.37 |
| Capital Expenditure | -16.8 | -28.0 | -43.7 | -35.5 | -18.7 | -37.4 | -43.8 | -51.4 | -60.3 | -70.7 |
| Capital Expenditure, % | -3.88 | -4.78 | -5.46 | -4.14 | -2.42 | -4.14 | -4.14 | -4.14 | -4.14 | -4.14 |
| Tax Rate, % | 40.38 | 40.38 | 40.38 | 40.38 | 40.38 | 40.38 | 40.38 | 40.38 | 40.38 | 40.38 |
| EBITAT | -7.1 | 13.4 | 23.3 | 265.8 | 203.5 | 144.2 | 169.1 | 198.4 | 232.7 | 273.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 282.2 | 383.2 | 518.9 | 423.3 | 277.1 | 631.8 | 643.3 | 754.5 | 885.0 | 1,038.1 |
| WACC, % | 13.99 | 14.04 | 13.97 | 12.32 | 12.01 | 13.26 | 13.26 | 13.26 | 13.26 | 13.26 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 2,673.1 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 1,059 | |||||||||
| Terminal Value | 9,400 | |||||||||
| Present Terminal Value | 5,043 | |||||||||
| Enterprise Value | 7,716 | |||||||||
| Net Debt | -28 | |||||||||
| Equity Value | 7,743 | |||||||||
| Diluted Shares Outstanding, MM | 77 | |||||||||
| Equity Value Per Share | 100.77 |
What You Will Get
- Real NSA Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for National Storage Affiliates Trust (NSA).
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates to fit your analysis.
- Instant Valuation Updates: Automatic recalculations to assess the impact of changes on NSA’s fair value.
- Versatile Excel Template: Designed for quick edits, scenario testing, and detailed projections specific to National Storage Affiliates Trust (NSA).
- Time-Saving and Accurate: Avoid building models from scratch while ensuring precision and flexibility in your evaluations.
Key Features
- Customizable Storage Metrics: Adjust key factors such as occupancy rates, rental growth, and operational expenses.
- Instant DCF Valuation: Quickly computes intrinsic value, NPV, and other financial metrics.
- High-Precision Accuracy: Utilizes National Storage Affiliates Trust's (NSA) real-world data for dependable valuation results.
- Effortless Scenario Analysis: Explore various assumptions and evaluate results with ease.
- Efficiency Booster: Remove the hassle of constructing intricate valuation models from the ground up.
How It Works
- Download: Obtain the pre-formatted Excel file containing National Storage Affiliates Trust’s (NSA) financial data.
- Customize: Modify projections, including rental income growth, occupancy rates, and cap rates.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Develop various forecasts and analyze results immediately.
- Make Decisions: Leverage the valuation findings to inform your investment approach.
Why Choose This Calculator for National Storage Affiliates Trust (NSA)?
- Designed for Experts: A sophisticated tool utilized by investors, analysts, and portfolio managers.
- Comprehensive Data: National Storage Affiliates Trust’s historical and projected financials preloaded for precision.
- Versatile Scenario Analysis: Effortlessly test various forecasts and assumptions.
- Concise Outputs: Automatically computes intrinsic value, NPV, and essential metrics.
- User-Friendly: Step-by-step instructions provide clear guidance throughout the process.
Who Should Use This Product?
- Investors: Accurately assess National Storage Affiliates Trust's (NSA) fair value prior to making investment choices.
- CFOs: Utilize a high-quality DCF model for financial reporting and comprehensive analysis.
- Consultants: Efficiently modify the template for valuation reports tailored to clients.
- Entrepreneurs: Acquire knowledge on financial modeling practices employed by leading storage companies.
- Educators: Implement it as an instructional resource to illustrate valuation techniques.
What the Template Contains
- Historical Data: Includes National Storage Affiliates Trust’s (NSA) past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate National Storage Affiliates Trust’s (NSA) 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 National Storage Affiliates Trust’s (NSA) 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.