|
Presidio Property Trust, Inc. (SQFT) DCF Avaliação
US | Real Estate | REIT - Diversified | NASDAQ
|
- ✓ 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
Presidio Property Trust, Inc. (SQFT) Bundle
Desbloqueie uma análise profissional do futuro financeiro da Presidio Property Trust, Inc.! Essa calculadora DCF (SQFT) vem com dados financeiros pré-preenchidos e oferece a flexibilidade para modificar o crescimento da receita, WACC, margens e outras suposições cruciais para se alinhar às suas projeções.
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 | 28.6 | 24.4 | 19.2 | 17.8 | 17.6 | 15.7 | 13.9 | 12.4 | 11.0 | 9.8 |
| Revenue Growth, % | 0 | -14.98 | -21.03 | -7.63 | -0.7243 | -11.09 | -11.09 | -11.09 | -11.09 | -11.09 |
| EBITDA | 19.3 | 9.3 | 6.8 | 7.8 | 23.3 | 8.9 | 7.9 | 7.1 | 6.3 | 5.6 |
| EBITDA, % | 67.24 | 37.99 | 35.48 | 43.9 | 131.96 | 56.92 | 56.92 | 56.92 | 56.92 | 56.92 |
| Depreciation | 23.0 | 20.8 | 17.8 | 17.5 | 5.4 | 12.2 | 10.8 | 9.6 | 8.5 | 7.6 |
| Depreciation, % | 80.46 | 85.6 | 92.59 | 98.34 | 30.74 | 77.55 | 77.55 | 77.55 | 77.55 | 77.55 |
| EBIT | -3.8 | -11.6 | -11.0 | -9.7 | 17.9 | -2.3 | -2.0 | -1.8 | -1.6 | -1.4 |
| EBIT, % | -13.22 | -47.61 | -57.11 | -54.44 | 101.22 | -14.48 | -14.48 | -14.48 | -14.48 | -14.48 |
| Total Cash | 10.4 | 11.5 | 14.7 | 16.5 | 6.5 | 9.1 | 8.1 | 7.2 | 6.4 | 5.7 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 4.3 | .0 | 2.4 | 2.0 | 3.0 | 1.8 | 1.6 | 1.4 | 1.2 | 1.1 |
| Account Receivables, % | 15.13 | 0 | 12.37 | 11.4 | 16.93 | 11.17 | 11.17 | 11.17 | 11.17 | 11.17 |
| Inventories | 41.3 | 42.5 | 11.4 | 2.0 | 5.5 | 9.5 | 8.4 | 7.5 | 6.7 | 5.9 |
| Inventories, % | 144.16 | 174.52 | 59.44 | 11.35 | 30.96 | 60.35 | 60.35 | 60.35 | 60.35 | 60.35 |
| Accounts Payable | 5.7 | 5.1 | 4.6 | 9.1 | 4.8 | 4.5 | 4.0 | 3.5 | 3.2 | 2.8 |
| Accounts Payable, % | 19.81 | 21.05 | 23.84 | 51.09 | 27.17 | 28.59 | 28.59 | 28.59 | 28.59 | 28.59 |
| Capital Expenditure | -6.4 | -2.8 | -1.6 | -2.1 | .0 | -1.7 | -1.5 | -1.3 | -1.2 | -1.1 |
| Capital Expenditure, % | -22.32 | -11.64 | -8.31 | -11.86 | 0 | -10.83 | -10.83 | -10.83 | -10.83 | -10.83 |
| Tax Rate, % | 20.99 | 20.99 | 20.99 | 20.99 | 20.99 | 20.99 | 20.99 | 20.99 | 20.99 | 20.99 |
| EBITAT | -2.1 | -12.3 | -10.6 | -5.3 | 14.1 | -1.8 | -1.6 | -1.4 | -1.2 | -1.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -25.4 | 8.3 | 33.7 | 24.3 | 10.8 | 5.6 | 8.5 | 7.5 | 6.7 | 6.0 |
| WACC, % | 3.14 | 5.06 | 4.92 | 3.11 | 4.15 | 4.07 | 4.07 | 4.07 | 4.07 | 4.07 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 30.5 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | 6 | |||||||||
| Terminal Value | 1,074 | |||||||||
| Present Terminal Value | 880 | |||||||||
| Enterprise Value | 910 | |||||||||
| Net Debt | 101 | |||||||||
| Equity Value | 809 | |||||||||
| Diluted Shares Outstanding, MM | 12 | |||||||||
| Equity Value Per Share | 68.28 |
What You Will Get
- Real SQFT Financials: Access historical and projected data for precise valuation.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
- Dynamic Calculations: Intrinsic value and NPV are automatically computed.
- Scenario Analysis: Evaluate various scenarios to assess Presidio Property Trust’s future performance.
- User-Friendly Design: Designed for professionals but easy for beginners to navigate.
Key Features
- Customizable Investment Metrics: Adjust essential variables such as rental income growth, occupancy rates, and operating expenses.
- Instant Property Valuation: Provides immediate calculations for market value, cash flow projections, and other key metrics.
- Industry-Leading Precision: Utilizes Presidio Property Trust’s (SQFT) actual financial data for accurate valuation results.
- Effortless Scenario Testing: Explore various investment scenarios and analyze results with ease.
- Efficiency Booster: Remove the hassle of constructing intricate valuation models from the ground up.
How It Works
- Download the Template: Gain instant access to the Excel-based SQFT DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and additional factors.
- Instant Calculations: The model automatically recalculates Presidio Property Trust’s intrinsic value.
- Test Scenarios: Experiment with different assumptions to assess potential changes in valuation.
- Analyze and Decide: Utilize the results to inform your investment or financial analysis.
Why Choose This Calculator for Presidio Property Trust, Inc. (SQFT)?
- Accuracy: Utilizes real Presidio Property Trust financials for precise data.
- Flexibility: Tailored for users to easily test and adjust inputs as needed.
- Time-Saving: Avoid the complexities of creating a financial model from the ground up.
- Professional-Grade: Crafted with the precision and usability expected by CFOs.
- User-Friendly: Intuitive design makes it accessible for users without extensive financial modeling skills.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling Presidio Property Trust, Inc. (SQFT) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models for Presidio Property Trust, Inc. (SQFT).
- Consultants: Deliver professional valuation insights on Presidio Property Trust, Inc. (SQFT) to clients quickly and accurately.
- Real Estate Developers: Understand how real estate investment trusts like Presidio Property Trust, Inc. (SQFT) are valued to guide your own development strategies.
- Finance Students: Learn valuation techniques using real-world data and scenarios related to Presidio Property Trust, Inc. (SQFT).
What the Template Contains
- Comprehensive DCF Model: Editable template featuring detailed valuation calculations tailored for Presidio Property Trust, Inc. (SQFT).
- Real-World Data: Presidio’s historical and projected financials preloaded for in-depth analysis.
- Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
- Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
- Dashboard with Visual Outputs: Charts and tables designed for clear, actionable 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.