![]() |
Global Self Storage, Inc. (SELF) DCF Valuation
US | Real Estate | REIT - Industrial | NASDAQ
|

- ✓ 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
Global Self Storage, Inc. (SELF) Bundle
Evaluate the financial prospects of Global Self Storage, Inc. (SELF) with expert precision! This (SELF) DCF Calculator provides pre-filled financial data and offers total flexibility to customize revenue growth, WACC, margins, and other vital assumptions tailored to your forecasts.
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 | 8.7 | 9.2 | 10.5 | 11.9 | 12.2 | 13.3 | 14.6 | 16.0 | 17.5 | 19.2 |
Revenue Growth, % | 0 | 6.09 | 14.27 | 13.66 | 2.06 | 9.48 | 9.48 | 9.48 | 9.48 | 9.48 |
EBITDA | 2.8 | 3.2 | 4.3 | 5.1 | 5.4 | 5.2 | 5.7 | 6.3 | 6.9 | 7.5 |
EBITDA, % | 32.76 | 34.9 | 41.08 | 43.08 | 44.45 | 39.26 | 39.26 | 39.26 | 39.26 | 39.26 |
Depreciation | 7.1 | 7.8 | 6.3 | 9.5 | 1.6 | 8.5 | 9.3 | 10.2 | 11.2 | 12.2 |
Depreciation, % | 81.61 | 85.04 | 59.54 | 79.82 | 13.4 | 63.88 | 63.88 | 63.88 | 63.88 | 63.88 |
EBIT | -4.2 | -4.6 | -1.9 | -4.4 | 3.8 | -3.3 | -3.6 | -3.9 | -4.3 | -4.7 |
EBIT, % | -48.85 | -50.14 | -18.47 | -36.74 | 31.05 | -24.63 | -24.63 | -24.63 | -24.63 | -24.63 |
Total Cash | 5.8 | 3.5 | 6.4 | 8.7 | 6.9 | 7.9 | 8.6 | 9.4 | 10.3 | 11.3 |
Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Account Receivables | .2 | .1 | .1 | .2 | .2 | .2 | .2 | .2 | .2 | .3 |
Account Receivables, % | 1.89 | 1.16 | 1.15 | 1.41 | 1.39 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 |
Inventories | .3 | .3 | .2 | .2 | .0 | .3 | .3 | .3 | .3 | .4 |
Inventories, % | 3.04 | 3.7 | 1.56 | 1.27 | 0 | 1.91 | 1.91 | 1.91 | 1.91 | 1.91 |
Accounts Payable | 1.8 | 1.3 | 1.5 | 1.6 | 1.7 | 2.1 | 2.3 | 2.5 | 2.7 | 3.0 |
Accounts Payable, % | 20.81 | 14.66 | 14.3 | 13.59 | 13.91 | 15.45 | 15.45 | 15.45 | 15.45 | 15.45 |
Capital Expenditure | -.1 | -.2 | -.3 | -.1 | -.2 | -.2 | -.2 | -.3 | -.3 | -.3 |
Capital Expenditure, % | -0.67125 | -2.21 | -2.41 | -0.9488 | -1.9 | -1.63 | -1.63 | -1.63 | -1.63 | -1.63 |
Tax Rate, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EBITAT | 3.5 | 15.2 | -1.3 | -1.3 | 3.8 | -1.3 | -1.4 | -1.5 | -1.7 | -1.9 |
Depreciation | ||||||||||
Changes in Account Receivables | ||||||||||
Changes in Inventories | ||||||||||
Changes in Accounts Payable | ||||||||||
Capital Expenditure | ||||||||||
UFCF | 11.9 | 22.4 | 5.0 | 8.3 | 5.4 | 7.1 | 7.8 | 8.6 | 9.4 | 10.3 |
WACC, % | 4.3 | 4.3 | 5.08 | 4.63 | 5.44 | 4.75 | 4.75 | 4.75 | 4.75 | 4.75 |
PV UFCF | ||||||||||
SUM PV UFCF | 37.3 | |||||||||
Long Term Growth Rate, % | 4.00 | |||||||||
Free cash flow (T + 1) | 11 | |||||||||
Terminal Value | 1,423 | |||||||||
Present Terminal Value | 1,128 | |||||||||
Enterprise Value | 1,165 | |||||||||
Net Debt | 10 | |||||||||
Equity Value | 1,155 | |||||||||
Diluted Shares Outstanding, MM | 11 | |||||||||
Equity Value Per Share | 104.21 |
What You Will Get
- Real SELF Financials: Access to historical and projected data for precise valuation.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
- Dynamic Calculations: Intrinsic value and NPV are automatically computed.
- Scenario Analysis: Explore various scenarios to assess Global Self Storage’s future performance.
- User-Friendly Design: Crafted for industry experts while remaining approachable for newcomers.
Key Features
- 🔍 Real-Life SELF Financials: Pre-filled historical and projected data for Global Self Storage, Inc. (SELF).
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Global Self Storage’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Global Self Storage’s valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Download: Get the pre-prepared Excel file containing Global Self Storage, Inc.'s (SELF) financial data.
- Customize: Modify forecasts, such as occupancy rates, revenue growth, and operating expenses.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Develop various projections and evaluate results instantly.
- Make Decisions: Utilize the valuation findings to inform your investment approach.
Why Choose This Calculator for Global Self Storage, Inc. (SELF)?
- User-Friendly Interface: Perfect for both novices and seasoned professionals.
- Customizable Inputs: Adjust parameters easily to suit your financial analysis.
- Real-Time Valuation: Watch immediate updates to Global Self Storage’s valuation as you change inputs.
- Preloaded Data: Comes with actual financial figures for Global Self Storage for quick assessments.
- Relied Upon by Experts: Favored by investors and analysts for making well-informed decisions.
Who Should Use Global Self Storage, Inc. (SELF)?
- Real Estate Students: Understand the fundamentals of self-storage valuation and apply them with real market data.
- Academics: Integrate self-storage industry models into your research or educational programs.
- Investors: Evaluate your investment strategies and analyze valuation metrics for Global Self Storage, Inc. (SELF).
- Financial Analysts: Enhance your analysis process with a tailored, ready-to-use DCF model specific to the self-storage sector.
- Entrepreneurs: Discover how publicly traded self-storage companies like Global Self Storage, Inc. (SELF) are assessed and valued.
What the Template Contains
- Historical Data: Includes Global Self Storage, Inc.’s (SELF) past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Global Self Storage, Inc.’s (SELF) 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 Global Self Storage, Inc.’s (SELF) 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.