NETSTREIT Corp. (NTST) DCF Valuation

Avaliação DCF NetStreit Corp. (NTST)

US | Real Estate | REIT - Retail | NYSE
NETSTREIT Corp. (NTST) 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

NETSTREIT Corp. (NTST) Bundle

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

TOTAL:

Aprimore sua estratégia de investimento com a calculadora DCF NetStreit Corp. (NTST)! Utilize dados financeiros precisos do NetStreit, ajuste as premissas e despesas de crescimento e observe instantaneamente como esses ajustes afetam o valor intrínseco da NetStreit Corp. (NTST).


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 33.7 59.1 96.3 123.1 162.8 243.5 364.1 544.6 814.5 1,218.1
Revenue Growth, % 0 75.35 62.8 27.88 32.22 49.56 49.56 49.56 49.56 49.56
EBITDA 19.8 39.0 65.7 95.6 98.2 161.1 240.9 360.3 538.9 806.0
EBITDA, % 58.73 65.87 68.2 77.69 60.35 66.17 66.17 66.17 66.17 66.17
Depreciation 32.5 52.3 82.2 63.7 76.9 179.8 268.8 402.1 601.4 899.4
Depreciation, % 96.47 88.38 85.38 51.72 47.22 73.83 73.83 73.83 73.83 73.83
EBIT -12.7 -13.3 -16.5 32.0 21.4 -18.7 -27.9 -41.7 -62.4 -93.4
EBIT, % -37.74 -22.5 -17.18 25.97 13.13 -7.67 -7.67 -7.67 -7.67 -7.67
Total Cash 92.6 7.6 70.5 18.4 14.3 102.2 152.9 228.6 341.9 511.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 2.9 5.1 46.4 133.7 139.4
Account Receivables, % 8.59 8.56 48.17 108.59 85.64
Inventories -.3 -4.3 -8.7 .0 .0 -8.3 -12.5 -18.7 -27.9 -41.7
Inventories, % -0.75014 -7.29 -9.09 0 0 -3.42 -3.42 -3.42 -3.42 -3.42
Accounts Payable .9 .4 1.4 4.7 3.1 5.1 7.7 11.5 17.2 25.7
Accounts Payable, % 2.72 0.70849 1.45 3.81 1.88 2.11 2.11 2.11 2.11 2.11
Capital Expenditure -.1 -.7 -1.2 .0 .0 -1.3 -1.9 -2.9 -4.4 -6.5
Capital Expenditure, % -0.15121 -1.24 -1.25 -0.02842824 0 -0.53441 -0.53441 -0.53441 -0.53441 -0.53441
Tax Rate, % 0.11715 0.11715 0.11715 0.11715 0.11715 0.11715 0.11715 0.11715 0.11715 0.11715
EBITAT 240.2 -12.6 -15.6 32.0 21.3 -14.5 -21.7 -32.5 -48.6 -72.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 271.0 40.3 29.5 2.8 90.9 191.6 191.3 286.1 427.9 640.0
WACC, % 4.87 6.55 6.54 6.63 6.63 6.24 6.24 6.24 6.24 6.24
PV UFCF
SUM PV UFCF 1,397.0
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 653
Terminal Value 15,385
Present Terminal Value 11,366
Enterprise Value 12,763
Net Debt 880
Equity Value 11,883
Diluted Shares Outstanding, MM 77
Equity Value Per Share 155.30

What You Will Receive

  • Adjustable Forecast Parameters: Effortlessly modify key assumptions (growth %, margins, WACC) to explore various scenarios.
  • Comprehensive Financial Data: NETSTREIT Corp.’s (NTST) financial information pre-loaded to facilitate your analysis.
  • Instant DCF Calculations: The template automatically computes Net Present Value (NPV) and intrinsic value for your convenience.
  • Tailored and Professional Design: A refined Excel model that can be customized to meet your valuation requirements.
  • Designed for Analysts and Investors: Perfect for evaluating forecasts, confirming strategies, and enhancing efficiency.

Key Features

  • Comprehensive Data: NETSTREIT Corp.'s (NTST) historical financial statements and pre-filled projections.
  • Customizable Inputs: Modify WACC, tax rates, revenue growth, and EBITDA margins to suit your analysis.
  • Real-Time Insights: Observe NETSTREIT Corp.'s (NTST) intrinsic value update instantly.
  • Intuitive Visualizations: Dashboard graphs present valuation outcomes and essential metrics clearly.
  • Designed for Precision: A reliable tool tailored for analysts, investors, and finance professionals.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered NETSTREIT Corp. (NTST) data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for NETSTREIT Corp.'s (NTST) intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose NETSTREIT Corp. (NTST) Calculator?

  • Reliable Data: Utilize accurate NETSTREIT financials for trustworthy valuation outcomes.
  • Flexible Options: Modify essential inputs such as growth rates, WACC, and tax rates to align with your forecasts.
  • Efficiency Boost: Built-in calculations save you the hassle of starting from the ground up.
  • Professional-Quality Tool: Tailored for investors, analysts, and financial consultants.
  • Easy to Use: Clear design and guided instructions ensure accessibility for all users.

Who Should Use NETSTREIT Corp. (NTST)?

  • Real Estate Students: Understand investment strategies and apply them to real estate data.
  • Researchers: Utilize industry models in academic studies or projects focused on real estate investment trusts (REITs).
  • Investors: Evaluate your investment strategies and analyze valuation metrics for NETSTREIT Corp. (NTST).
  • Financial Analysts: Enhance your analytical processes with a customizable financial model tailored for REITs.
  • Small Investors: Learn about the analysis of publicly traded REITs like NETSTREIT Corp. (NTST) to inform your investment decisions.

What the Template Contains

  • Pre-Filled Data: Includes NETSTREIT Corp.'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 NETSTREIT Corp.'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.