|
Ryman Hospitality Properties, Inc. (RHP) DCF Valuation
US | Real Estate | REIT - Hotel & Motel | 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
Ryman Hospitality Properties, Inc. (RHP) Bundle
Enhance your investment choices with the Ryman Hospitality Properties, Inc. (RHP) DCF Calculator! Utilize actual financial data from Ryman Hospitality, adjust growth projections and expenses, and instantly observe how these modifications affect the intrinsic value of Ryman Hospitality Properties, Inc. (RHP).
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 | 524.5 | 939.4 | 1,806.0 | 2,158.1 | 2,339.2 | 3,504.5 | 5,250.1 | 7,865.4 | 11,783.3 | 17,652.9 |
| Revenue Growth, % | 0 | 79.11 | 92.25 | 19.5 | 8.39 | 49.81 | 49.81 | 49.81 | 49.81 | 49.81 |
| EBITDA | -102.9 | 155.9 | 524.2 | 664.9 | 755.0 | 624.4 | 935.4 | 1,401.4 | 2,099.5 | 3,145.3 |
| EBITDA, % | -19.61 | 16.59 | 29.02 | 30.81 | 32.28 | 17.82 | 17.82 | 17.82 | 17.82 | 17.82 |
| Depreciation | 796.7 | 998.4 | 1,478.4 | 211.2 | 235.6 | 2,114.7 | 3,168.1 | 4,746.3 | 7,110.5 | 10,652.5 |
| Depreciation, % | 151.9 | 106.28 | 81.86 | 9.79 | 10.07 | 60.34 | 60.34 | 60.34 | 60.34 | 60.34 |
| EBIT | -899.6 | -842.5 | -954.2 | 453.7 | 519.4 | -1,396.9 | -2,092.7 | -3,135.1 | -4,696.8 | -7,036.3 |
| EBIT, % | -171.52 | -89.69 | -52.84 | 21.02 | 22.2 | -39.86 | -39.86 | -39.86 | -39.86 | -39.86 |
| Total Cash | 56.7 | 140.7 | 334.2 | 591.8 | 477.7 | 645.8 | 967.5 | 1,449.4 | 2,171.3 | 3,253.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 119.1 | 74.7 | 116.8 | 206.1 | 57.8 | 344.6 | 516.2 | 773.3 | 1,158.6 | 1,735.7 |
| Account Receivables, % | 22.71 | 7.96 | 6.47 | 9.55 | 2.47 | 9.83 | 9.83 | 9.83 | 9.83 | 9.83 |
| Inventories | 7.2 | 8.4 | 12.0 | 14.0 | .0 | 25.0 | 37.5 | 56.2 | 84.2 | 126.1 |
| Inventories, % | 1.36 | 0.89091 | 0.66673 | 0.64903 | 0 | 0.71426 | 0.71426 | 0.71426 | 0.71426 | 0.71426 |
| Accounts Payable | 23.1 | 31.7 | 38.6 | 57.0 | 58.4 | 105.6 | 158.2 | 237.0 | 355.0 | 531.8 |
| Accounts Payable, % | 4.41 | 3.38 | 2.14 | 2.64 | 2.5 | 3.01 | 3.01 | 3.01 | 3.01 | 3.01 |
| Capital Expenditure | 171.3 | -22.0 | -89.5 | -206.8 | -407.9 | -240.5 | -360.3 | -539.8 | -808.8 | -1,211.6 |
| Capital Expenditure, % | 32.67 | -2.34 | -4.96 | -9.58 | -17.44 | -6.86 | -6.86 | -6.86 | -6.86 | -6.86 |
| Tax Rate, % | 7.61 | 7.61 | 7.61 | 7.61 | 7.61 | 7.61 | 7.61 | 7.61 | 7.61 | 7.61 |
| EBITAT | -955.7 | -864.5 | -708.5 | 569.1 | 479.9 | -1,303.7 | -1,953.0 | -2,925.9 | -4,383.4 | -6,566.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -90.9 | 163.6 | 641.5 | 500.7 | 471.2 | 306.0 | 723.2 | 1,083.5 | 1,623.2 | 2,431.8 |
| WACC, % | 9.98 | 9.98 | 9.39 | 9.98 | 9.8 | 9.83 | 9.83 | 9.83 | 9.83 | 9.83 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 4,333.8 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | 2,517 | |||||||||
| Terminal Value | 39,789 | |||||||||
| Present Terminal Value | 24,902 | |||||||||
| Enterprise Value | 29,236 | |||||||||
| Net Debt | 3,036 | |||||||||
| Equity Value | 26,200 | |||||||||
| Diluted Shares Outstanding, MM | 64 | |||||||||
| Equity Value Per Share | 411.75 |
What You Will Get
- Real RHP Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Ryman Hospitality Properties, Inc. (RHP).
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates specific to RHP.
- Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Ryman Hospitality Properties, Inc.'s (RHP) fair value.
- Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections for RHP.
- Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility for Ryman Hospitality Properties, Inc. (RHP).
Key Features
- Comprehensive DCF Calculator: Features both unlevered and levered DCF valuation models tailored for Ryman Hospitality Properties, Inc. (RHP).
- WACC Calculator: A pre-configured Weighted Average Cost of Capital sheet with adjustable parameters for precise analysis.
- Customizable Forecast Assumptions: Easily alter growth projections, capital expenditures, and discount rates to fit RHP's financial outlook.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for Ryman Hospitality Properties, Inc. (RHP).
- Interactive Dashboard and Charts: Visual representations that encapsulate key valuation metrics for straightforward assessment.
How It Works
- Download: Get the pre-built Excel file featuring Ryman Hospitality Properties, Inc.'s (RHP) financial data.
- Customize: Modify forecasts such as revenue growth, EBITDA %, and WACC to fit your analysis.
- Update Automatically: Watch as intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Develop various projections and evaluate different outcomes instantly.
- Make Decisions: Leverage the valuation results to inform your investment strategy.
Why Choose This Calculator for Ryman Hospitality Properties, Inc. (RHP)?
- Designed for Industry Experts: A sophisticated tool utilized by real estate analysts, investors, and financial advisors.
- Comprehensive Data: RHP’s historical and projected financials are preloaded for precision.
- Flexible Scenario Analysis: Effortlessly model various forecasts and assumptions.
- Insightful Outputs: Instantly calculates intrinsic value, NPV, and essential financial metrics.
- User-Friendly: Step-by-step guidance ensures a smooth experience throughout the process.
Who Should Use This Product?
- Investors: Accurately estimate Ryman Hospitality Properties, Inc. (RHP)’s fair value before making investment decisions.
- CFOs: Utilize a professional-grade DCF model for financial reporting and analysis specific to RHP.
- Consultants: Efficiently tailor the template for valuation reports for clients interested in RHP.
- Entrepreneurs: Acquire insights into financial modeling practices employed by leading hospitality firms like RHP.
- Educators: Implement it as a teaching resource to illustrate valuation methodologies relevant to the hospitality sector.
What the Template Contains
- Historical Data: Includes Ryman Hospitality Properties, Inc.'s past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Ryman Hospitality Properties, Inc.'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 Ryman Hospitality Properties, Inc.'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.