|
JBG Smith Properties (JBGS) Avaliação DCF |
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
JBG SMITH Properties (JBGS) Bundle
Procurando determinar o valor intrínseco das propriedades JBG Smith? Nossa calculadora DCF (JBGS) integra dados do mundo real com recursos abrangentes de personalização, permitindo refinar suas previsões e aprimorar suas estratégias de investimento.
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 | 602.7 | 634.4 | 605.8 | 604.2 | 547.3 | 586.4 | 628.4 | 673.3 | 721.4 | 773.0 |
| Revenue Growth, % | 0 | 5.25 | -4.5 | -0.26839 | -9.42 | 7.15 | 7.15 | 7.15 | 7.15 | 7.15 |
| EBITDA | 213.5 | 218.3 | 236.6 | 242.9 | 154.6 | 208.0 | 222.9 | 238.8 | 255.9 | 274.2 |
| EBITDA, % | 35.43 | 34.41 | 39.06 | 40.2 | 28.24 | 35.47 | 35.47 | 35.47 | 35.47 | 35.47 |
| Depreciation | 640.3 | 645.2 | 580.2 | 210.2 | 215.0 | 433.8 | 464.8 | 498.0 | 533.6 | 571.8 |
| Depreciation, % | 106.24 | 101.7 | 95.77 | 34.79 | 39.28 | 73.97 | 73.97 | 73.97 | 73.97 | 73.97 |
| EBIT | -426.8 | -426.9 | -343.6 | 32.7 | -60.4 | -235.1 | -251.9 | -269.9 | -289.2 | -309.9 |
| EBIT, % | -70.81 | -67.29 | -56.71 | 5.41 | -11.04 | -40.09 | -40.09 | -40.09 | -40.09 | -40.09 |
| Total Cash | 225.6 | 264.4 | 241.1 | 164.8 | 145.8 | 202.7 | 217.2 | 232.7 | 249.3 | 267.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 226.5 | 236.8 | 227.1 | 215.5 | 193.6 | 215.1 | 230.5 | 247.0 | 264.6 | 283.6 |
| Account Receivables, % | 37.57 | 37.32 | 37.49 | 35.66 | 35.38 | 36.68 | 36.68 | 36.68 | 36.68 | 36.68 |
| Inventories | .0 | 576.6 | -16.9 | .0 | .0 | 103.3 | 110.7 | 118.6 | 127.1 | 136.2 |
| Inventories, % | 0.000000166 | 90.89 | -2.79 | 0 | 0 | 17.62 | 17.62 | 17.62 | 17.62 | 17.62 |
| Accounts Payable | 103.1 | 106.1 | 138.1 | 124.9 | 101.1 | 112.3 | 120.4 | 129.0 | 138.2 | 148.1 |
| Accounts Payable, % | 17.11 | 16.73 | 22.79 | 20.67 | 18.47 | 19.15 | 19.15 | 19.15 | 19.15 | 19.15 |
| Capital Expenditure | -307.5 | -173.2 | -326.7 | -333.7 | .0 | -219.9 | -235.6 | -252.5 | -270.5 | -289.9 |
| Capital Expenditure, % | -51.02 | -27.3 | -53.93 | -55.24 | 0 | -37.5 | -37.5 | -37.5 | -37.5 | -37.5 |
| Tax Rate, % | 18.91 | 18.91 | 18.91 | 18.91 | 18.91 | 18.91 | 18.91 | 18.91 | 18.91 | 18.91 |
| EBITAT | -401.4 | -444.4 | -292.6 | 28.4 | -49.0 | -210.3 | -225.3 | -241.4 | -258.7 | -277.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -191.9 | -556.3 | 596.0 | -113.6 | 164.1 | -110.0 | -10.9 | -11.7 | -12.5 | -13.4 |
| WACC, % | 5.88 | 6.06 | 5.62 | 5.67 | 5.5 | 5.75 | 5.75 | 5.75 | 5.75 | 5.75 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -143.7 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | -14 | |||||||||
| Terminal Value | -797 | |||||||||
| Present Terminal Value | -603 | |||||||||
| Enterprise Value | -746 | |||||||||
| Net Debt | 2,473 | |||||||||
| Equity Value | -3,219 | |||||||||
| Diluted Shares Outstanding, MM | 88 | |||||||||
| Equity Value Per Share | -36.44 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real JBGS financials.
- Real-World Data: Historical data and forward-looking estimates (as indicated in the yellow cells).
- Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
- Automatic Calculations: Instantly observe the effects of your inputs on JBG SMITH Properties' valuation.
- Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
- User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.
Key Features
- Accurate JBGS Financial Data: Gain access to reliable pre-loaded historical figures and future forecasts.
- Tailorable Forecast Parameters: Modify highlighted cells for metrics such as WACC, growth rates, and profit margins.
- Real-Time Calculations: Instant updates for DCF, Net Present Value (NPV), and cash flow assessments.
- Interactive Dashboard: User-friendly charts and summaries to help visualize your valuation insights.
- Designed for All Skill Levels: An easy-to-navigate layout suitable for investors, CFOs, and consultants alike.
How It Works
- 1. Access the Template: Download and open the Excel file containing JBG SMITH Properties’ (JBGS) preloaded data.
- 2. Adjust Key Inputs: Modify essential parameters such as growth rates, WACC, and capital expenditures.
- 3. Analyze Results in Real-Time: The DCF model automatically computes intrinsic value and NPV for your analysis.
- 4. Explore Different Scenarios: Evaluate various forecasts to assess different valuation possibilities.
- 5. Present with Assurance: Share professional valuation insights to bolster your decision-making process.
Why Choose This Calculator for JBG SMITH Properties (JBGS)?
- Accurate Data: Real JBG SMITH financials guarantee trustworthy valuation outcomes.
- Customizable: Tailor essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
- Time-Saving: Built-in calculations save you from starting from the ground up.
- Professional-Grade Tool: Crafted for investors, analysts, and consultants in the real estate sector.
- User-Friendly: Easy-to-navigate layout and clear instructions ensure accessibility for all users.
Who Should Use This Product?
- Investors: Evaluate JBG SMITH Properties' (JBGS) market performance before making investment decisions.
- CFOs and Financial Analysts: Optimize valuation methodologies and assess financial forecasts for JBGS.
- Real Estate Developers: Understand how leading real estate companies like JBG SMITH are valued.
- Consultants: Create comprehensive valuation reports tailored for clients in the real estate sector.
- Students and Educators: Utilize current market data to teach and practice real estate valuation principles.
What the Template Contains
- Historical Data: Includes JBG SMITH Properties’ (JBGS) past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate JBG SMITH Properties’ (JBGS) 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 JBG SMITH Properties’ (JBGS) 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.