One Liberty Properties, Inc. (OLP) DCF Valuation

One Liberty Properties, Inc. (OLP) DCF Valuation

US | Real Estate | REIT - Diversified | NYSE
One Liberty Properties, Inc. (OLP) 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

One Liberty Properties, Inc. (OLP) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL: $121 $71

Whether you’re an investor or analyst, this (OLP) DCF Calculator is your go-to resource for accurate valuation. Preloaded with One Liberty Properties, Inc. real data, you can adjust forecasts and observe the effects in real-time.


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 81.9 82.7 92.2 90.6 90.6 93.0 95.5 98.0 100.6 103.3
Revenue Growth, % 0.00 1.02 11.45 -1.70 -0.09 2.67 2.67 2.67 2.67 2.67
EBITDA 71.1 79.8 77.9 73.5 74.6 80.2 82.3 84.6 86.8 89.1
EBITDA, % 86.86 96.45 84.50 81.07 82.32 86.24 86.24 86.24 86.24 86.24
Depreciation 50.6 51.2 54.8 24.9 24.3 44.2 45.3 46.6 47.8 49.1
Depreciation, % 61.75 61.92 59.46 27.48 26.82 47.49 47.49 47.49 47.49 47.49
EBIT 20.6 28.6 23.1 48.6 50.3 36.0 37.0 38.0 39.0 40.0
EBIT, % 25.10 34.52 25.04 53.59 55.50 38.75 38.75 38.75 38.75 38.75
Total Cash 12.7 16.2 6.7 26.4 42.3 0.0 0.0 0.0 0.0 0.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 15.4 14.3 16.1 16.7 17.0
Account Receivables, % 18.85 17.32 17.44 18.38 18.76
Inventories .0 1.3 -23.8 .0 .0 -4.5 -4.6 -4.8 -4.9 -5.0
Inventories, % 0.00 1.53 -25.77 0.00 0.00 -4.85 -4.85 -4.85 -4.85 -4.85
Accounts Payable .0 .0 .0 .0 .0 0.0 0.0 0.0 0.0 0.0
Accounts Payable, % 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Capital Expenditure -1.0 -4.1 -4.6 .0 .0 -2.1 -2.1 -2.2 -2.3 -2.3
Capital Expenditure, % -1.27 -4.96 -4.96 0.00 0.00 -2.24 -2.24 -2.24 -2.24 -2.24
Tax Rate, % 68.45 48.95 0.00 1.03 0.00 23.69 23.69 23.69 23.69 23.69
EBITAT 6.5 14.6 23.1 48.1 50.3 27.5 28.2 29.0 29.8 30.5
Depreciation 50.6 51.2 54.8 24.9 24.3 44.2 45.3 46.6 47.8 49.1
Changes in Account Receivables 0.1 -0.4 -0.5 -0.5 -0.4
Changes in Inventories 4.5 0.1 0.2 0.1 0.1
Changes in Accounts Payable 0.0 0.0 0.0 0.0 0.0
Capital Expenditure -1.0 -4.1 -4.6 0.0 0.0 -2.1 -2.1 -2.2 -2.3 -2.3
UFCF 40.6 61.6 96.6 48.6 74.2 74.2 71.1 73.0 74.9 76.9
WACC, % 5.71 6.12 7.16 7.14 7.16 6.66 6.66 6.66 6.66 6.66
PV UFCF 69.6 62.5 60.2 57.9 55.7
SUM PV UFCF 305.9
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 78.4
Terminal Value 1,683.2
Present Terminal Value 1,219.3
Enterprise Value 1,525.3
Net Debt 378.0
Equity Value 1,147.3
Diluted Shares Outstanding, MM 21.0
Equity Value Per Share 54.63

What You Will Get

  • Real OLP Financial Data: Pre-filled with One Liberty Properties, Inc.'s historical and projected data for precise analysis.
  • Fully Editable Template: Easily modify key inputs such as revenue growth, WACC, and EBITDA %.
  • Automatic Calculations: Watch OLP's intrinsic value update instantly based on your adjustments.
  • Professional Valuation Tool: Crafted for investors, analysts, and consultants aiming for accurate DCF results.
  • User-Friendly Design: Intuitive structure and clear instructions suitable for all experience levels.

Key Features

  • Real-Life OLP Data: Pre-filled with One Liberty Properties’ historical financials and forward-looking projections.
  • Fully Customizable Inputs: Adjust rental income growth, operating expenses, capitalization rates, tax rates, and property investments.
  • Dynamic Valuation Model: Automatic updates to Net Present Value (NPV) and intrinsic value based on your inputs.
  • Scenario Testing: Create multiple forecast scenarios to analyze different valuation outcomes.
  • User-Friendly Design: Simple, structured, and designed for professionals and beginners alike.

How It Works

  • Download: Get the pre-formatted Excel file containing One Liberty Properties, Inc. (OLP) financial data.
  • Customize: Modify projections such as rental income growth, operating expenses, and discount rates.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Develop various forecasts and instantly compare the results.
  • Make Decisions: Utilize the valuation findings to inform your investment choices.

Why Choose One Liberty Properties, Inc. (OLP)?

  • Save Time: Skip the hassle of building a real estate model from the ground up – it’s ready for immediate use.
  • Enhance Accuracy: Dependable market data and calculations minimize errors in property valuation.
  • Fully Customizable: Adjust the model to align with your investment strategies and forecasts.
  • User-Friendly: Intuitive visuals and outputs simplify the analysis of results.
  • Preferred by Professionals: Crafted for investors who prioritize precision and functionality.

Who Should Use One Liberty Properties, Inc. (OLP)?

  • Real Estate Investors: Make informed investment choices with our comprehensive property analysis tools.
  • Market Analysts: Streamline your research with our ready-to-use market trend reports.
  • Consultants: Easily customize our resources for client pitches or strategic assessments.
  • Real Estate Enthusiasts: Enhance your knowledge of property valuation with practical case studies.
  • Educators and Students: Utilize our materials as a hands-on resource in real estate and finance courses.

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled One Liberty Properties, Inc. (OLP) 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 One Liberty Properties, Inc. (OLP).
  • 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.

No products were found matching.