|
Eastgroup Properties, Inc. (EGP) Avaliação DCF
US | Real Estate | REIT - Industrial | 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
EastGroup Properties, Inc. (EGP) Bundle
Obtenha informações sobre a análise de avaliação da EastGroup Properties, Inc. (EGP) com nossa calculadora DCF de última geração! Este modelo do Excel é pré -carregado com dados reais (EGP), permitindo que você ajuste as previsões e suposições para um cálculo preciso do valor intrínseco da EastGroup Properties, Inc..
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 | 363.0 | 409.5 | 487.0 | 570.6 | 640.2 | 738.0 | 850.8 | 980.7 | 1,130.5 | 1,303.2 |
| Revenue Growth, % | 0 | 12.8 | 18.94 | 17.16 | 12.21 | 15.27 | 15.27 | 15.27 | 15.27 | 15.27 |
| EBITDA | 245.5 | 278.8 | 337.4 | 399.2 | 453.2 | 510.4 | 588.3 | 678.2 | 781.8 | 901.2 |
| EBITDA, % | 67.64 | 68.09 | 69.28 | 69.97 | 70.79 | 69.15 | 69.15 | 69.15 | 69.15 | 69.15 |
| Depreciation | 237.6 | 258.1 | 304.6 | 171.1 | 189.4 | 369.9 | 426.4 | 491.5 | 566.6 | 653.1 |
| Depreciation, % | 65.44 | 63.03 | 62.54 | 29.98 | 29.58 | 50.12 | 50.12 | 50.12 | 50.12 | 50.12 |
| EBIT | 8.0 | 20.7 | 32.8 | 228.1 | 263.8 | 140.5 | 162.0 | 186.7 | 215.2 | 248.1 |
| EBIT, % | 2.2 | 5.06 | 6.74 | 39.98 | 41.21 | 19.04 | 19.04 | 19.04 | 19.04 | 19.04 |
| Total Cash | .0 | 4.4 | .1 | 40.3 | 17.5 | 16.1 | 18.5 | 21.3 | 24.6 | 28.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 51.3 | 66.8 | 71.4 | 83.8 | 97.6 | 110.7 | 127.6 | 147.1 | 169.6 | 195.5 |
| Account Receivables, % | 14.13 | 16.31 | 14.66 | 14.68 | 15.25 | 15 | 15 | 15 | 15 | 15 |
| Inventories | .0 | 5.7 | -38.4 | .0 | .0 | -9.6 | -11.0 | -12.7 | -14.7 | -16.9 |
| Inventories, % | 0 | 1.39 | -7.87 | 0 | 0 | -1.3 | -1.3 | -1.3 | -1.3 | -1.3 |
| Accounts Payable | 2.4 | 10.6 | 11.0 | 15.0 | 10.9 | 14.5 | 16.8 | 19.3 | 22.3 | 25.7 |
| Accounts Payable, % | 0.66745 | 2.58 | 2.26 | 2.63 | 1.71 | 1.97 | 1.97 | 1.97 | 1.97 | 1.97 |
| Capital Expenditure | -33.1 | -33.3 | -40.9 | .0 | .0 | -37.9 | -43.6 | -50.3 | -58.0 | -66.8 |
| Capital Expenditure, % | -9.13 | -8.13 | -8.39 | 0 | 0 | -5.13 | -5.13 | -5.13 | -5.13 | -5.13 |
| Tax Rate, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EBITAT | 5.4 | 16.3 | 32.8 | 228.1 | 263.8 | 125.4 | 144.6 | 166.6 | 192.1 | 221.4 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 161.0 | 228.0 | 336.4 | 352.4 | 435.3 | 457.5 | 514.0 | 592.6 | 683.1 | 787.4 |
| WACC, % | 7.95 | 8.01 | 8.14 | 8.14 | 8.14 | 8.08 | 8.08 | 8.08 | 8.08 | 8.08 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 2,367.5 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 819 | |||||||||
| Terminal Value | 20,095 | |||||||||
| Present Terminal Value | 13,628 | |||||||||
| Enterprise Value | 15,996 | |||||||||
| Net Debt | 1,528 | |||||||||
| Equity Value | 14,468 | |||||||||
| Diluted Shares Outstanding, MM | 49 | |||||||||
| Equity Value Per Share | 295.81 |
What You Will Get
- Real EastGroup Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for EastGroup Properties, Inc. (EGP).
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates to fit your analysis.
- Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on EastGroup Properties, Inc.'s (EGP) fair value.
- Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections specific to EastGroup Properties, Inc. (EGP).
- Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility in your evaluations.
Key Features
- Advanced DCF Calculator: Features comprehensive unlevered and levered DCF valuation models tailored for EastGroup Properties, Inc. (EGP).
- WACC Calculator: Comes with a pre-built Weighted Average Cost of Capital sheet that allows for customizable inputs specific to EGP.
- Editable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to fit the projections for EastGroup Properties, Inc. (EGP).
- Built-In Financial Ratios: Evaluate profitability, leverage, and efficiency ratios relevant to EastGroup Properties, Inc. (EGP).
- Dashboard and Charts: Visual representations provide a summary of key valuation metrics for straightforward analysis of EastGroup Properties, Inc. (EGP).
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered EastGroup Properties, Inc. (EGP) data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for EastGroup Properties, Inc. (EGP)’s intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose This Calculator?
- Designed for Industry Experts: A sophisticated tool favored by real estate analysts, investors, and portfolio managers.
- Up-to-Date Data: EastGroup Properties’ (EGP) historical and projected financials are preloaded for precision.
- Flexible Scenario Analysis: Effortlessly simulate various investment scenarios and assumptions.
- Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential performance metrics.
- User-Friendly Interface: Step-by-step guidance simplifies the calculation process.
Who Should Use This Product?
- Investors: Accurately assess EastGroup Properties, Inc.'s (EGP) fair value prior to making investment choices.
- CFOs: Utilize a professional-grade DCF model for financial reporting and analysis specific to EastGroup Properties, Inc. (EGP).
- Consultants: Efficiently customize the template for valuation reports tailored to EastGroup Properties, Inc. (EGP) clients.
- Entrepreneurs: Acquire knowledge on financial modeling practices employed by leading real estate investment trusts like EastGroup Properties, Inc. (EGP).
- Educators: Implement it as a teaching resource to illustrate valuation techniques relevant to EastGroup Properties, Inc. (EGP).
What the Template Contains
- Pre-Filled Data: Includes EastGroup Properties, Inc. (EGP) historical financials and forecasts.
- Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations tailored for EastGroup Properties, Inc. (EGP).
- Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs specific to EastGroup Properties, Inc. (EGP).
- Key Financial Ratios: Analyze EastGroup Properties, Inc. (EGP) profitability, efficiency, and leverage.
- Customizable Inputs: Edit revenue growth, margins, and tax rates with ease for EastGroup Properties, Inc. (EGP).
- Clear Dashboard: Charts and tables summarizing key valuation results for EastGroup Properties, Inc. (EGP).
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.