|
Avaliação DCF da Community Healthcare Trust Incorporated (CHCT)
US | Real Estate | REIT - Healthcare Facilities | NYSE
|
- ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
- ✓ Design Profissional: Modelos Confiáveis E Padrão Da Indústria
- ✓ Pré-Construídos Para Uso Rápido E Eficiente
- ✓ Não É Necessária Experiência; Fácil De Seguir
Community Healthcare Trust Incorporated (CHCT) Bundle
Avaliação da Avaliação Comunitária de Assistência à Saúde Comunitária (CHCT) com esta calculadora DCF personalizável! Utilizando o Real Community Healthcare Trust Incorporated (CHCT) e os insumos de previsão ajustável, você pode explorar cenários e determinar o valor justo da Community Healthcare Trust Incorporated (CHCT) em apenas alguns minutos.
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 | 75.7 | 90.6 | 97.7 | 112.8 | 114.6 | 127.3 | 141.5 | 157.3 | 174.8 | 194.3 |
| Revenue Growth, % | 0 | 19.68 | 7.84 | 15.53 | 1.52 | 11.14 | 11.14 | 11.14 | 11.14 | 11.14 |
| EBITDA | 53.6 | 63.4 | 66.3 | 65.5 | 64.2 | 82.2 | 91.4 | 101.5 | 112.8 | 125.4 |
| EBITDA, % | 70.83 | 69.96 | 67.85 | 58.08 | 56.06 | 64.55 | 64.55 | 64.55 | 64.55 | 64.55 |
| Depreciation | 47.8 | 57.7 | 63.8 | 39.7 | 43.7 | 67.6 | 75.1 | 83.5 | 92.8 | 103.1 |
| Depreciation, % | 63.1 | 63.67 | 65.33 | 35.17 | 38.15 | 53.09 | 53.09 | 53.09 | 53.09 | 53.09 |
| EBIT | 5.8 | 5.7 | 2.5 | 25.8 | 20.5 | 14.6 | 16.2 | 18.0 | 20.0 | 22.3 |
| EBIT, % | 7.72 | 6.29 | 2.52 | 22.9 | 17.92 | 11.47 | 11.47 | 11.47 | 11.47 | 11.47 |
| Total Cash | 2.5 | 2.4 | 11.2 | 3.5 | 4.4 | 6.2 | 6.9 | 7.6 | 8.5 | 9.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 28.4 | 43.1 | 53.8 | 56.9 | 45.3 | 58.6 | 65.2 | 72.4 | 80.5 | 89.5 |
| Account Receivables, % | 37.5 | 47.6 | 55.13 | 50.45 | 39.54 | 46.04 | 46.04 | 46.04 | 46.04 | 46.04 |
| Inventories | 32.3 | -.3 | -22.7 | .0 | .0 | 4.9 | 5.4 | 6.0 | 6.7 | 7.4 |
| Inventories, % | 42.66 | -0.37867 | -23.21 | 0 | 0 | 3.81 | 3.81 | 3.81 | 3.81 | 3.81 |
| Accounts Payable | 5.7 | 7.8 | 11.4 | 12.0 | .0 | 9.8 | 10.9 | 12.1 | 13.5 | 15.0 |
| Accounts Payable, % | 7.59 | 8.66 | 11.65 | 10.66 | 0 | 7.71 | 7.71 | 7.71 | 7.71 | 7.71 |
| Capital Expenditure | -7.0 | -7.2 | -10.4 | -19.0 | .0 | -11.4 | -12.6 | -14.0 | -15.6 | -17.4 |
| Capital Expenditure, % | -9.24 | -7.97 | -10.62 | -16.82 | 0 | -8.93 | -8.93 | -8.93 | -8.93 | -8.93 |
| Tax Rate, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EBITAT | 5.8 | 5.7 | 2.5 | 24.9 | 20.5 | 14.5 | 16.1 | 17.9 | 19.8 | 22.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -8.3 | 76.1 | 71.0 | 20.5 | 63.8 | 62.3 | 72.6 | 80.7 | 89.6 | 99.6 |
| WACC, % | 6.02 | 6.01 | 6.02 | 5.94 | 6.03 | 6 | 6 | 6 | 6 | 6 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 336.5 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 102 | |||||||||
| Terminal Value | 2,538 | |||||||||
| Present Terminal Value | 1,896 | |||||||||
| Enterprise Value | 2,233 | |||||||||
| Net Debt | 486 | |||||||||
| Equity Value | 1,747 | |||||||||
| Diluted Shares Outstanding, MM | 27 | |||||||||
| Equity Value Per Share | 65.86 |
What You Will Get
- Editable Forecast Inputs: Easily modify assumptions (growth %, margins, WACC) to explore various scenarios.
- Real-World Data: Community Healthcare Trust Incorporated’s (CHCT) financial data pre-filled to kickstart your analysis.
- Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value for you automatically.
- Customizable and Professional: A sleek Excel model that adjusts to your valuation requirements.
- Built for Analysts and Investors: Perfect for testing projections, validating strategies, and enhancing efficiency.
Key Features
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Community Healthcare Trust Incorporated (CHCT).
- WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable inputs specific to (CHCT).
- Customizable Forecast Assumptions: Easily alter growth rates, capital expenditures, and discount rates relevant to (CHCT).
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios for Community Healthcare Trust Incorporated (CHCT).
- Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for straightforward analysis of (CHCT).
How It Works
- Step 1: Download the Excel file for Community Healthcare Trust Incorporated (CHCT).
- Step 2: Review the pre-filled financial data and forecasts specific to CHCT.
- Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you modify your assumptions.
- Step 5: Evaluate the outputs and leverage the results for informed investment decisions.
Why Choose This Calculator for Community Healthcare Trust Incorporated (CHCT)?
- User-Friendly Interface: Perfect for both novices and seasoned professionals.
- Customizable Inputs: Adjust parameters easily to suit your financial analysis.
- Real-Time Valuation: Observe immediate updates to CHCT’s valuation as you modify inputs.
- Preloaded Data: Comes with CHCT’s actual financial metrics for swift evaluations.
- Relied Upon by Experts: A go-to tool for investors and analysts seeking reliable insights.
Who Should Use This Product?
- Individual Investors: Gain insights to make informed decisions about buying or selling Community Healthcare Trust Incorporated (CHCT) stock.
- Financial Analysts: Enhance valuation processes with comprehensive financial models tailored for healthcare real estate.
- Consultants: Provide clients with accurate and timely valuation insights related to healthcare investments.
- Business Owners: Learn how healthcare REITs like Community Healthcare Trust Incorporated (CHCT) are valued to inform your own business strategies.
- Finance Students: Explore valuation methodologies using real-world data from the healthcare sector.
What the Template Contains
- Pre-Filled Data: Includes Community Healthcare Trust Incorporated's (CHCT) historical financials and forecasts.
- Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations tailored for (CHCT).
- Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs relevant to (CHCT).
- Key Financial Ratios: Analyze (CHCT)'s profitability, efficiency, and leverage metrics.
- Customizable Inputs: Edit revenue growth, margins, and tax rates with ease for (CHCT).
- Clear Dashboard: Charts and tables summarizing key valuation results for (CHCT).
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.