|
Rexford Industrial Realty, Inc. (rexr) Avaliação DCF
US | Real Estate | REIT - Industrial | NYSE
|
- ✓ 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
Rexford Industrial Realty, Inc. (REXR) Bundle
Aprimore suas estratégias de investimento com a Calculadora DCF da Rexford Industrial Realty, Inc. (REXR)! Explore dados autênticos da Rexford Financial, ajuste as projeções e despesas de crescimento e observe instantaneamente como essas mudanças afetam o valor intrínseco da Rexford Industrial Realty, Inc. (REXR).
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 | 330.1 | 452.2 | 631.2 | 797.8 | 936.4 | 1,218.1 | 1,584.5 | 2,061.2 | 2,681.2 | 3,487.7 |
| Revenue Growth, % | 0 | 36.99 | 39.57 | 26.4 | 17.37 | 30.08 | 30.08 | 30.08 | 30.08 | 30.08 |
| EBITDA | 213.6 | 327.7 | 414.9 | 538.3 | 659.8 | 830.3 | 1,080.1 | 1,405.0 | 1,827.6 | 2,377.4 |
| EBITDA, % | 64.71 | 72.45 | 65.73 | 67.47 | 70.46 | 68.16 | 68.16 | 68.16 | 68.16 | 68.16 |
| Depreciation | 236.8 | 308.5 | 411.8 | 214.6 | 275.2 | 637.0 | 828.6 | 1,077.9 | 1,402.1 | 1,823.9 |
| Depreciation, % | 71.72 | 68.21 | 65.25 | 26.9 | 29.39 | 52.29 | 52.29 | 52.29 | 52.29 | 52.29 |
| EBIT | -23.2 | 19.2 | 3.0 | 323.7 | 384.5 | 193.3 | 251.4 | 327.1 | 425.5 | 553.5 |
| EBIT, % | -7.01 | 4.24 | 0.48241 | 40.57 | 41.06 | 15.87 | 15.87 | 15.87 | 15.87 | 15.87 |
| Total Cash | 176.3 | 44.0 | 36.8 | 33.4 | 56.0 | 192.8 | 250.7 | 326.2 | 424.3 | 551.9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 51.1 | 72.5 | 103.4 | 263.6 | 300.7 | 275.4 | 358.3 | 466.0 | 606.2 | 788.6 |
| Account Receivables, % | 15.48 | 16.04 | 16.38 | 33.04 | 32.11 | 22.61 | 22.61 | 22.61 | 22.61 | 22.61 |
| Inventories | .0 | 132.2 | -11.4 | .0 | .0 | 66.8 | 86.9 | 113.1 | 147.1 | 191.3 |
| Inventories, % | 0.000000303 | 29.23 | -1.81 | 0 | 0 | 5.48 | 5.48 | 5.48 | 5.48 | 5.48 |
| Accounts Payable | 9.2 | 20.7 | 97.5 | 128.8 | 149.7 | 133.9 | 174.2 | 226.5 | 294.7 | 383.3 |
| Accounts Payable, % | 2.8 | 4.58 | 15.45 | 16.15 | 15.99 | 10.99 | 10.99 | 10.99 | 10.99 | 10.99 |
| Capital Expenditure | -78.8 | -102.5 | -135.1 | -266.6 | -373.4 | -344.0 | -447.5 | -582.1 | -757.2 | -985.0 |
| Capital Expenditure, % | -23.86 | -22.66 | -21.4 | -33.41 | -39.87 | -28.24 | -28.24 | -28.24 | -28.24 | -28.24 |
| Tax Rate, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EBITAT | -13.0 | 12.6 | 2.9 | 308.7 | 384.5 | 159.2 | 207.1 | 269.4 | 350.5 | 455.9 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 103.1 | 76.4 | 469.2 | 116.4 | 270.1 | 394.9 | 525.6 | 683.7 | 889.4 | 1,156.9 |
| WACC, % | 6.83 | 6.93 | 7.26 | 7.27 | 7.32 | 7.12 | 7.12 | 7.12 | 7.12 | 7.12 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 2,878.4 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 1,203 | |||||||||
| Terminal Value | 38,532 | |||||||||
| Present Terminal Value | 27,316 | |||||||||
| Enterprise Value | 30,194 | |||||||||
| Net Debt | 3,437 | |||||||||
| Equity Value | 26,757 | |||||||||
| Diluted Shares Outstanding, MM | 218 | |||||||||
| Equity Value Per Share | 122.47 |
What You Will Get
- Real Rexford Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Rexford Industrial Realty, Inc. (REXR).
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates to fit your analysis.
- Instant Valuation Updates: Automatic recalculations to assess the impact of changes on Rexford’s fair value.
- Versatile Excel Template: Designed for quick edits, scenario testing, and detailed projections specific to Rexford Industrial Realty, Inc. (REXR).
- Time-Saving and Accurate: Avoid building models from scratch while ensuring precision and flexibility in your evaluations.
Key Features
- Accurate REXR Financials: Gain access to reliable pre-loaded historical data and future projections for Rexford Industrial Realty, Inc. (REXR).
- Tailorable Forecast Assumptions: Modify yellow-highlighted cells such as WACC, growth rates, and margins to fit your analysis.
- Automated Calculations: Enjoy real-time updates to DCF, Net Present Value (NPV), and cash flow assessments.
- Intuitive Dashboard: Utilize easy-to-understand charts and summaries to visualize your valuation findings.
- Designed for All Users: A straightforward, user-friendly layout ideal for investors, CFOs, and consultants alike.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered Rexford Industrial Realty data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for Rexford Industrial Realty’s intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose This Calculator for Rexford Industrial Realty, Inc. (REXR)?
- User-Friendly Interface: Tailored for both novices and seasoned professionals.
- Customizable Inputs: Adjust parameters easily to suit your financial analysis.
- Real-Time Valuation: Monitor immediate updates to Rexford's valuation as you change inputs.
- Pre-Loaded Data: Comes with Rexford’s current financial metrics for swift evaluations.
- Industry-Endorsed: Preferred by investors and analysts for making well-informed choices.
Who Should Use This Product?
- Investors: Evaluate Rexford Industrial Realty’s valuation prior to making stock transactions.
- CFOs and Financial Analysts: Enhance valuation methodologies and assess financial forecasts.
- Real Estate Developers: Understand how publicly traded companies like Rexford Industrial Realty are appraised.
- Consultants: Produce comprehensive valuation reports for clientele.
- Students and Educators: Utilize current data to practice and instruct on valuation strategies.
What the Template Contains
- Pre-Filled DCF Model: Rexford Industrial Realty, Inc.’s (REXR) financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital specific to Rexford Industrial Realty, Inc. (REXR).
- Financial Ratios: Evaluate Rexford Industrial Realty, Inc.’s (REXR) profitability, leverage, and efficiency.
- Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios for Rexford Industrial Realty, Inc. (REXR).
- Financial Statements: Annual and quarterly reports to support detailed analysis of Rexford Industrial Realty, Inc. (REXR).
- Interactive Dashboard: Easily visualize key valuation metrics and results for Rexford Industrial Realty, Inc. (REXR).
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.