Gladstone Land Corporation (LAND) DCF Valuation

Avaliação DCF da Gladstone Land Corporation (Land)

US | Real Estate | REIT - Industrial | NASDAQ
Gladstone Land Corporation (LAND) 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
  • ✓ Não É Necessária Experiência; Fácil De Seguir

Gladstone Land Corporation (LAND) Bundle

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

TOTAL:

Explore o potencial financeiro da Gladstone Land Corporation (terra) com nossa calculadora DCF! Digite suas projeções de crescimento, margens e despesas para calcular o valor intrínseco da Gladstone Land Corporation (terra) e refine sua abordagem 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 57.0 75.3 89.2 90.4 84.8 94.4 105.2 117.2 130.6 145.4
Revenue Growth, % 0 32.07 18.48 1.3 -6.23 11.4 11.4 11.4 11.4 11.4
EBITDA 44.3 58.2 69.7 70.6 70.3 74.4 82.9 92.4 102.9 114.7
EBITDA, % 77.75 77.23 78.14 78.15 82.92 78.84 78.84 78.84 78.84 78.84
Depreciation 29.4 43.6 55.3 37.2 35.1 48.0 53.4 59.5 66.3 73.9
Depreciation, % 51.52 57.91 61.99 41.11 41.42 50.79 50.79 50.79 50.79 50.79
EBIT 15.0 14.6 14.4 33.5 35.2 26.5 29.5 32.9 36.6 40.8
EBIT, % 26.23 19.33 16.15 37.04 41.5 28.05 28.05 28.05 28.05 28.05
Total Cash 9.2 16.7 61.1 18.6 18.3 28.1 31.3 34.9 38.9 43.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 .0 .0 .0 .0
Account Receivables, % 0 0 0 0 0
Inventories .0 .0 .0 53.6 .0 11.2 12.5 13.9 15.5 17.3
Inventories, % 0 0 0 59.32 0 11.86 11.86 11.86 11.86 11.86
Accounts Payable 9.1 10.9 16.3 10.3 18.4 15.4 17.2 19.1 21.3 23.8
Accounts Payable, % 15.92 14.44 18.23 11.39 21.71 16.34 16.34 16.34 16.34 16.34
Capital Expenditure -16.5 -6.1 -20.1 -12.8 .0 -13.9 -15.5 -17.3 -19.3 -21.5
Capital Expenditure, % -28.95 -8.13 -22.55 -14.17 0 -14.76 -14.76 -14.76 -14.76 -14.76
Tax Rate, % 0 0 0 0 0 0 0 0 0 0
EBITAT -47.5 -85.1 -64.2 33.5 35.2 10.6 11.8 13.1 14.6 16.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -25.5 -45.8 -23.7 -1.8 132.0 30.4 50.2 55.9 62.3 69.4
WACC, % 3.94 3.94 3.94 6.27 6.27 4.88 4.88 4.88 4.88 4.88
PV UFCF
SUM PV UFCF 229.3
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 71
Terminal Value 2,460
Present Terminal Value 1,939
Enterprise Value 2,169
Net Debt 509
Equity Value 1,659
Diluted Shares Outstanding, MM 36
Equity Value Per Share 46.21

What You Will Get

  • Real Gladstone Land Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Gladstone Land Corporation (LAND).
  • 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 Gladstone Land Corporation’s (LAND) fair value.
  • Versatile Excel Template: Designed for quick edits, scenario testing, and detailed projections specific to Gladstone Land Corporation (LAND).
  • Time-Saving and Accurate: Avoid building models from scratch while ensuring precision and flexibility in your evaluations.

Key Features

  • Comprehensive LAND Financials: Gain access to precise pre-loaded historical data and future forecasts.
  • Adjustable Forecast Parameters: Modify highlighted cells such as WACC, growth rates, and profit margins.
  • Real-Time Calculations: Instant updates to DCF, Net Present Value (NPV), and cash flow assessments.
  • Interactive Dashboard: User-friendly charts and summaries for a clear view of your valuation outcomes.
  • Suitable for All Skill Levels: A straightforward, intuitive design tailored for investors, CFOs, and consultants alike.

How It Works

  • 1. Access the Template: Download and open the Excel file featuring Gladstone Land Corporation’s (LAND) preloaded data.
  • 2. Modify Assumptions: Adjust crucial inputs such as growth rates, WACC, and capital expenditures.
  • 3. Instant Results: The DCF model automatically calculates intrinsic value and NPV in real-time.
  • 4. Explore Scenarios: Evaluate various forecasts to assess different valuation outcomes.
  • 5. Present with Assurance: Deliver professional valuation insights to bolster your decision-making.

Why Choose This Calculator for Gladstone Land Corporation (LAND)?

  • Accuracy: Reliable financial data from Gladstone Land Corporation ensures precise calculations.
  • Flexibility: Users can easily adjust and test various inputs to suit their needs.
  • Time-Saving: Eliminate the complexities of creating a DCF model from the ground up.
  • Professional-Grade: Crafted with the expertise and standards expected at the CFO level.
  • User-Friendly: Intuitive interface designed for users of all financial backgrounds.

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling Gladstone Land Corporation (LAND) stock.
  • Financial Analysts: Streamline valuation processes with ready-to-use financial models tailored for Gladstone Land Corporation (LAND).
  • Consultants: Deliver professional valuation insights on Gladstone Land Corporation (LAND) to clients quickly and accurately.
  • Business Owners: Understand how real estate investment trusts like Gladstone Land Corporation (LAND) are valued to guide your own strategy.
  • Finance Students: Learn valuation techniques using real-world data and scenarios related to Gladstone Land Corporation (LAND).

What the Template Contains

  • Pre-Filled Data: Includes Gladstone Land Corporation’s historical financials and forecasts.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Analyze Gladstone Land Corporation’s profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.


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.