|
Piedmont Office Realty Trust, Inc. (PDM) 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
Piedmont Office Realty Trust, Inc. (PDM) Bundle
Projetado para precisão, nossa calculadora DCF (PDM) permite avaliar a avaliação do Piedmont Office Realty Trust, Inc. usando dados financeiros autênticos e oferece flexibilidade completa para modificar todos os parâmetros essenciais para melhorar as projeções.
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 | 535.0 | 528.7 | 563.8 | 577.8 | 570.3 | 579.8 | 589.4 | 599.2 | 609.2 | 619.3 |
| Revenue Growth, % | 0 | -1.18 | 6.63 | 2.48 | -1.29 | 1.66 | 1.66 | 1.66 | 1.66 | 1.66 |
| EBITDA | 491.5 | 218.1 | 234.4 | 231.1 | 270.5 | 304.0 | 309.0 | 314.1 | 319.4 | 324.7 |
| EBITDA, % | 91.87 | 41.26 | 41.58 | 39.99 | 47.42 | 52.43 | 52.43 | 52.43 | 52.43 | 52.43 |
| Depreciation | 446.3 | 378.4 | 405.6 | 153.8 | 220.9 | 338.9 | 344.6 | 350.3 | 356.1 | 362.0 |
| Depreciation, % | 83.41 | 71.57 | 71.94 | 26.62 | 38.74 | 58.46 | 58.46 | 58.46 | 58.46 | 58.46 |
| EBIT | 45.3 | -160.3 | -171.2 | 77.3 | 49.5 | -35.0 | -35.5 | -36.1 | -36.7 | -37.3 |
| EBIT, % | 8.46 | -30.31 | -30.36 | 13.37 | 8.68 | -6.03 | -6.03 | -6.03 | -6.03 | -6.03 |
| Total Cash | 7.3 | 7.4 | 16.5 | .8 | 109.6 | 29.1 | 29.6 | 30.0 | 30.5 | 31.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 159.6 | 284.1 | 176.8 | 191.8 | 193.8 | 211.2 | 214.7 | 218.2 | 221.9 | 225.5 |
| Account Receivables, % | 29.83 | 53.74 | 31.36 | 33.19 | 33.98 | 36.42 | 36.42 | 36.42 | 36.42 | 36.42 |
| Inventories | .0 | 302.8 | 3.1 | .0 | .0 | 67.0 | 68.2 | 69.3 | 70.4 | 71.6 |
| Inventories, % | 0.000000187 | 57.28 | 0.54349 | 0 | 0 | 11.56 | 11.56 | 11.56 | 11.56 | 11.56 |
| Accounts Payable | 112.0 | 114.5 | 110.3 | 131.5 | 149.0 | 128.8 | 130.9 | 133.1 | 135.3 | 137.5 |
| Accounts Payable, % | 20.93 | 21.65 | 19.57 | 22.76 | 26.13 | 22.21 | 22.21 | 22.21 | 22.21 | 22.21 |
| Capital Expenditure | -112.6 | -122.6 | -121.4 | -158.2 | .0 | -108.0 | -109.8 | -111.6 | -113.5 | -115.4 |
| Capital Expenditure, % | -21.04 | -23.19 | -21.53 | -27.38 | 0 | -18.63 | -18.63 | -18.63 | -18.63 | -18.63 |
| Tax Rate, % | -0.00632399 | -0.00632399 | -0.00632399 | -0.00632399 | -0.00632399 | -0.00632399 | -0.00632399 | -0.00632399 | -0.00632399 | -0.00632399 |
| EBITAT | 34.1 | -8,603.9 | -317.7 | 77.3 | 49.5 | -33.2 | -33.8 | -34.3 | -34.9 | -35.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 320.2 | -8,773.0 | 369.4 | 82.2 | 286.0 | 93.0 | 198.5 | 201.8 | 205.1 | 208.5 |
| WACC, % | 17.47 | 20.66 | 20.66 | 20.66 | 20.66 | 20.02 | 20.02 | 20.02 | 20.02 | 20.02 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 514.5 | |||||||||
| Long Term Growth Rate, % | 1.00 | |||||||||
| Free cash flow (T + 1) | 211 | |||||||||
| Terminal Value | 1,107 | |||||||||
| Present Terminal Value | 444 | |||||||||
| Enterprise Value | 959 | |||||||||
| Net Debt | 83 | |||||||||
| Equity Value | 876 | |||||||||
| Diluted Shares Outstanding, MM | 124 | |||||||||
| Equity Value Per Share | 7.07 |
What You Will Get
- Real PDM Financial Data: Pre-filled with Piedmont Office Realty Trust’s historical and projected data for precise analysis.
- Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
- Automatic Calculations: See Piedmont Office Realty Trust’s intrinsic value update instantly based on your changes.
- Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
- User-Friendly Design: Simple structure and clear instructions for all experience levels.
Key Features
- Comprehensive Financial Data: Gain access to precise historical data and future forecasts for Piedmont Office Realty Trust, Inc. (PDM).
- Adjustable Forecast Parameters: Modify highlighted fields such as WACC, growth rates, and profit margins to suit your analysis.
- Real-Time Calculations: Enjoy automatic updates to DCF, Net Present Value (NPV), and cash flow evaluations.
- User-Friendly Dashboard: Intuitive charts and summaries that make it easy to interpret your valuation insights.
- Suitable for All Levels: A straightforward and accessible design tailored for investors, CFOs, and consultants alike.
How It Works
- 1. Access the Template: Download and open the Excel file containing Piedmont Office Realty Trust, Inc.'s (PDM) preloaded data.
- 2. Modify Key Assumptions: Adjust critical inputs such as growth projections, WACC, and capital expenditures.
- 3. Instant Results: The DCF model automatically computes intrinsic value and NPV in real-time.
- 4. Explore Scenarios: Evaluate various forecasts to understand different valuation possibilities.
- 5. Make Informed Decisions: Deliver professional valuation insights to bolster your strategic choices.
Why Choose This Calculator for Piedmont Office Realty Trust, Inc. (PDM)?
- User-Friendly Interface: Perfect for both novice and experienced users.
- Customizable Inputs: Tailor assumptions to suit your specific analysis needs.
- Real-Time Valuation: Observe immediate updates to Piedmont's valuation as you tweak inputs.
- Preloaded Data: Comes with Piedmont's current financial figures for swift evaluations.
- Relied Upon by Experts: A go-to tool for investors and analysts in making strategic choices.
Who Should Use This Product?
- Investors: Accurately estimate Piedmont Office Realty Trust, Inc.'s (PDM) fair value before making investment decisions.
- CFOs: Utilize a professional-grade DCF model for financial reporting and analysis specific to Piedmont Office Realty Trust, Inc. (PDM).
- Consultants: Easily customize the template for valuation reports tailored to clients interested in Piedmont Office Realty Trust, Inc. (PDM).
- Entrepreneurs: Discover insights into financial modeling practices employed by leading real estate investment trusts like Piedmont Office Realty Trust, Inc. (PDM).
- Educators: Implement it as a teaching resource to illustrate valuation methodologies in the real estate sector, focusing on Piedmont Office Realty Trust, Inc. (PDM).
What the Template Contains
- Preloaded PDM Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
- Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
- Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
- Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.
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.