Diversified Healthcare Trust (DHC) DCF Valuation

Avaliação DIVERSIFICADA DIVERSIFICADA DO HELACECARE (DCF) DCF

US | Real Estate | REIT - Healthcare Facilities | NASDAQ
Diversified Healthcare Trust (DHC) DCF Valuation

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

Compatível com MAC/PC, totalmente desbloqueado

Não É Necessária Experiência; Fácil De Seguir

Diversified Healthcare Trust (DHC) Bundle

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

TOTAL:

Descubra o verdadeiro potencial do Diversified Healthcare Trust (DHC) com nossa calculadora DCF avançada! Ajuste as suposições essenciais, explore vários cenários e avalie como diferentes fatores influenciam a avaliação diversificada de Trust (DHC) - tudo convenientemente dentro de um único modelo do Excel.


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 1,632.0 1,383.2 1,283.6 1,410.3 1,495.4 1,471.0 1,446.9 1,423.3 1,400.0 1,377.1
Revenue Growth, % 0 -15.25 -7.2 9.87 6.04 -1.63 -1.63 -1.63 -1.63 -1.63
EBITDA 383.3 708.2 164.0 203.2 148.9 329.0 323.6 318.3 313.1 308.0
EBITDA, % 23.49 51.2 12.78 14.41 9.96 22.37 22.37 22.37 22.37 22.37
Depreciation 1,503.8 1,456.8 1,403.1 284.1 285.1 974.8 958.9 943.2 927.8 912.6
Depreciation, % 92.14 105.32 109.31 20.14 19.06 66.27 66.27 66.27 66.27 66.27
EBIT -1,120.5 -748.5 -1,239.1 -80.9 -136.1 -688.8 -677.6 -666.5 -655.6 -644.9
EBIT, % -68.66 -54.11 -96.53 -5.74 -9.1 -46.83 -46.83 -46.83 -46.83 -46.83
Total Cash 74.4 634.8 658.1 245.9 144.6 379.0 372.8 366.7 360.7 354.8
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 82.1 .0 6.1 4.1
Account Receivables, % 0 5.94 0 0.43118 0.27129
Inventories 114.9 1,399.0 -8.7 .0 .0 312.9 307.8 302.8 297.8 292.9
Inventories, % 7.04 101.14 -0.67905 0 0 21.27 21.27 21.27 21.27 21.27
Accounts Payable .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Accounts Payable, % 0 0 0 0 0 0 0 0 0 0
Capital Expenditure -185.6 -227.6 -299.4 .0 .0 -150.5 -148.0 -145.6 -143.2 -140.9
Capital Expenditure, % -11.37 -16.45 -23.32 0 0 -10.23 -10.23 -10.23 -10.23 -10.23
Tax Rate, % 0.30427 0.30427 0.30427 0.30427 0.30427 0.30427 0.30427 0.30427 0.30427 0.30427
EBITAT -1,131.0 -720.3 -1,280.7 -87.1 -135.7 -683.2 -672.1 -661.1 -650.3 -639.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 72.3 -857.4 1,312.8 182.2 151.4 -187.3 144.2 141.9 139.6 137.3
WACC, % 8.89 8.63 8.89 8.89 8.87 8.83 8.83 8.83 8.83 8.83
PV UFCF
SUM PV UFCF 249.1
Long Term Growth Rate, % 0.50
Free cash flow (T + 1) 138
Terminal Value 1,656
Present Terminal Value 1,085
Enterprise Value 1,334
Net Debt 2,766
Equity Value -1,433
Diluted Shares Outstanding, MM 240
Equity Value Per Share -5.98

What You Will Receive

  • Adjustable Forecast Inputs: Seamlessly modify assumptions (growth %, margins, WACC) to explore various scenarios.
  • Comprehensive Data: Diversified Healthcare Trust’s financial data pre-loaded to facilitate your analysis.
  • Automated DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
  • Tailorable and Professional: A refined Excel model that aligns with your valuation requirements.
  • Designed for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.

Key Features

  • Comprehensive DHC Data: Pre-loaded with Diversified Healthcare Trust's historical performance metrics and future projections.
  • Customizable Financial Inputs: Modify revenue growth rates, profit margins, WACC, tax implications, and capital expenditure forecasts.
  • Interactive Valuation Model: Real-time updates to Net Present Value (NPV) and intrinsic value based on your customized inputs.
  • Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation possibilities.
  • Intuitive User Interface: Designed to be straightforward for both experienced professionals and newcomers.

How It Works

  • 1. Access the Model: Download and open the Excel file containing Diversified Healthcare Trust’s (DHC) preloaded financial data.
  • 2. Adjust Key Variables: Modify essential inputs such as occupancy rates, operating expenses, and capital investments.
  • 3. Analyze Results Immediately: The DCF model automatically computes the intrinsic value and NPV based on your inputs.
  • 4. Explore Different Scenarios: Evaluate various projections to understand a range of valuation possibilities.
  • 5. Make Informed Decisions: Present comprehensive valuation analyses to guide your strategic choices.

Why Choose This Calculator for Diversified Healthcare Trust (DHC)?

  • Designed for Experts: A sophisticated tool tailored for analysts, CFOs, and healthcare consultants.
  • Accurate Data: DHC’s historical and projected financials preloaded for precision.
  • Flexible Scenario Analysis: Easily simulate various forecasts and assumptions.
  • Comprehensive Outputs: Automatically calculates intrinsic value, NPV, and essential metrics.
  • User-Friendly: Step-by-step guidance simplifies the entire process.

Who Should Use This Product?

  • Investors: Assess Diversified Healthcare Trust’s (DHC) valuation before making investment decisions.
  • CFOs and Financial Analysts: Enhance valuation methodologies and evaluate financial forecasts for healthcare assets.
  • Healthcare Entrepreneurs: Understand how established healthcare trusts like Diversified Healthcare Trust (DHC) are appraised.
  • Consultants: Provide comprehensive valuation reports tailored for healthcare clients.
  • Students and Educators: Utilize real-world healthcare data to practice and teach valuation skills.

What the Template Contains

  • Historical Data: Includes Diversified Healthcare Trust’s (DHC) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Diversified Healthcare Trust’s (DHC) 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 Diversified Healthcare Trust’s (DHC) 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.

No products were found matching.