Primary Health Properties PLC (PHPL) DCF Valuation

Propriedades da saúde primária PLC (PHP.L) Avaliação DCF

GB | Real Estate | REIT - Healthcare Facilities | LSE
Primary Health Properties PLC (PHPL) 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

Primary Health Properties PLC (PHP.L) Bundle

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

TOTAL:

Simplifique a avaliação do Primary Health Properties PLC (PHPL) com esta calculadora DCF personalizável! Apresentando o Real Primary Health Properties PLC (PHPL) Financas e insumos de previsão ajustável, você pode testar cenários e descobrir o valor justo da Primary Health Properties PLC (PHPL) em minutos.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019
AY2
2020
AY3
2021
AY4
2022
AY5
2023
FY1
2024
FY2
2025
FY3
2026
FY4
2027
FY5
2028
Revenue 121.3 139.0 145.6 154.1 169.8 184.8 201.2 218.9 238.3 259.4
Revenue Growth, % 0 14.59 4.75 5.84 10.19 8.84 8.84 8.84 8.84 8.84
EBITDA 76.5 107.2 132.3 163.2 .0 122.4 133.2 145.0 157.8 171.7
EBITDA, % 63.07 77.12 90.87 105.91 0 66.21 66.21 66.21 66.21 66.21
Depreciation .2 .2 .2 .2 .9 .4 .5 .5 .5 .6
Depreciation, % 0.14168 0.14842 0.16247 0.14827 0.53004 0.22617 0.22617 0.22617 0.22617 0.22617
EBIT 76.3 107.0 132.1 163.0 -.9 122.0 132.8 144.5 157.3 171.2
EBIT, % 62.93 76.97 90.7 105.76 -0.53004 66.01 66.01 66.01 66.01 66.01
Total Cash 143.1 103.6 33.4 29.1 13.7 83.0 90.3 98.3 107.0 116.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 10.8 10.3 12.2 11.8 17.0
Account Receivables, % 8.9 7.41 8.38 7.66 10.01
Inventories .0 .0 .7 1.3 1.4 .8 .9 .9 1.0 1.1
Inventories, % 0 0 0.48077 0.84361 0.8245 0.42978 0.42978 0.42978 0.42978 0.42978
Accounts Payable .2 .7 .6 3.3 2.5 1.7 1.9 2.1 2.2 2.4
Accounts Payable, % 0.16488 0.5036 0.41209 2.14 1.47 0.93887 0.93887 0.93887 0.93887 0.93887
Capital Expenditure 55.8 .0 146.4 .0 .0 .0 .0 .0 .0 .0
Capital Expenditure, % 46 0 100.55 0 0 0 0 0 0 0
Tax Rate, % -4.6 -4.6 -4.6 -4.6 -4.6 -4.6 -4.6 -4.6 -4.6 -4.6
EBITAT 77.5 106.6 130.7 161.3 -.9 121.4 132.1 143.8 156.5 170.4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 122.9 107.8 274.6 164.0 -6.1 123.0 131.3 142.9 155.5 169.3
WACC, % 5.27 5.26 5.25 5.25 5.27 5.26 5.26 5.26 5.26 5.26
PV UFCF
SUM PV UFCF 615.6
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 173
Terminal Value 5,300
Present Terminal Value 4,102
Enterprise Value 4,718
Net Debt 1,323
Equity Value 3,395
Diluted Shares Outstanding, MM 1,337
Equity Value Per Share 254.00

What You Will Receive

  • Pre-Filled Financial Model: Utilizes actual data from Primary Health Properties PLC (PHPL) for accurate DCF valuation.
  • Comprehensive Forecast Control: Modify assumptions regarding revenue growth, profit margins, WACC, and other vital inputs.
  • Real-Time Calculations: Automatic updates allow you to view results immediately as you make adjustments.
  • Investor-Ready Template: A polished Excel document crafted for high-quality valuation presentations.
  • Customizable and Reusable: Designed with flexibility in mind, enabling repeated use for thorough forecasts.

Key Features

  • Comprehensive PHPL Data: Pre-populated with Primary Health Properties PLC's (PHPL) historical performance and future growth projections.
  • Fully Customizable Inputs: Tailor revenue growth rates, margins, WACC, tax rates, and capital expenditures to your analysis.
  • Dynamic Valuation Model: Automatically recalculates Net Present Value (NPV) and intrinsic value based on user-defined inputs.
  • Scenario Testing: Develop various forecasting scenarios to evaluate different valuation results.
  • User-Friendly Design: Intuitive layout designed for both professionals and newcomers in the field.

How It Functions

  1. Step 1: Download the Excel spreadsheet.
  2. Step 2: Examine the pre-filled data for Primary Health Properties PLC (PHPL) including historical and projected figures.
  3. Step 3: Modify key assumptions (highlighted in yellow) according to your analysis.
  4. Step 4: Observe the automatic updates for the intrinsic value of Primary Health Properties PLC (PHPL).
  5. Step 5: Utilize the outcomes for your investment strategies or reporting purposes.

Why Opt for This Calculator?

  • All-in-One Solution: Incorporates DCF, WACC, and financial ratio analysis within a single interface.
  • Flexible Inputs: Modify the yellow-highlighted fields to explore different scenarios.
  • In-Depth Analysis: Automatically computes the intrinsic value and Net Present Value for Primary Health Properties PLC (PHPL).
  • Preloaded Information: Historical and projected data provide reliable starting points for analysis.
  • Professional Standard: Perfect for financial analysts, investors, and business consultants.

Who Should Benefit from This Product?

  • Investors: Evaluate the valuation of Primary Health Properties PLC (PHPL) prior to making investment decisions.
  • CFOs and Financial Analysts: Enhance valuation processes and validate financial projections.
  • Startup Founders: Understand how large public firms like Primary Health Properties PLC (PHPL) are assessed financially.
  • Consultants: Create comprehensive valuation reports for clients in the healthcare sector.
  • Students and Educators: Apply real-world data to develop and teach valuation methodologies.

Overview of Template Features

  • Preloaded PHPL Data: Historical and forecasted financial data, encompassing revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Advanced sheets designed for determining intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Cells highlighted in yellow for customizing revenue growth, tax rates, and discount rates.
  • Financial Statements: Detailed annual and quarterly financials for in-depth analysis.
  • Key Ratios: Metrics for assessing profitability, leverage, and operational efficiency.
  • Dashboard and Charts: Visual representations of valuation results and underlying 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.