Anywhere Real Estate Inc. (HOUS) DCF Valuation

Anywhere Real Estate Inc. (HOUS) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

Anywhere Real Estate Inc. (HOUS) Bundle

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

TOTAL:

Explore the financial potential of Anywhere Real Estate Inc. (HOUS) with our user-friendly DCF Calculator! Enter your assumptions for growth, margins, and costs to calculate the intrinsic value of Anywhere Real Estate Inc. (HOUS) and enhance your investment strategy.


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 5,598.0 6,221.0 7,983.0 6,908.0 5,636.0 5,742.7 5,851.4 5,962.2 6,075.1 6,190.1
Revenue Growth, % 0 11.13 28.32 -13.47 -18.41 1.89 1.89 1.89 1.89 1.89
EBITDA 575.0 594.0 871.0 476.0 188.0 470.4 479.3 488.4 497.6 507.1
EBITDA, % 10.27 9.55 10.91 6.89 3.34 8.19 8.19 8.19 8.19 8.19
Depreciation 5,531.0 5,866.0 7,319.0 6,608.0 196.0 4,409.4 4,492.9 4,577.9 4,664.6 4,752.9
Depreciation, % 98.8 94.29 91.68 95.66 3.48 76.78 76.78 76.78 76.78 76.78
EBIT -4,956.0 -5,272.0 -6,448.0 -6,132.0 -8.0 -3,939.0 -4,013.6 -4,089.6 -4,167.0 -4,245.9
EBIT, % -88.53 -84.75 -80.77 -88.77 -0.14194 -68.59 -68.59 -68.59 -68.59 -68.59
Total Cash 235.0 520.0 735.0 214.0 106.0 307.1 313.0 318.9 324.9 331.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 125.0 267.0 262.0 411.0 243.0
Account Receivables, % 2.23 4.29 3.28 5.95 4.31
Inventories 750.0 3.0 8.0 4.0 .0 156.2 159.2 162.2 165.3 168.4
Inventories, % 13.4 0.04822376 0.10021 0.05790388 0 2.72 2.72 2.72 2.72 2.72
Accounts Payable 137.0 128.0 130.0 184.0 99.0 121.2 123.5 125.8 128.2 130.7
Accounts Payable, % 2.45 2.06 1.63 2.66 1.76 2.11 2.11 2.11 2.11 2.11
Capital Expenditure -108.0 -95.0 -101.0 -109.0 -72.0 -87.0 -88.7 -90.4 -92.1 -93.8
Capital Expenditure, % -1.93 -1.53 -1.27 -1.58 -1.28 -1.52 -1.52 -1.52 -1.52 -1.52
Tax Rate, % 20.49 20.49 20.49 20.49 20.49 20.49 20.49 20.49 20.49 20.49
EBITAT -4,265.9 -4,344.3 -5,084.3 -4,841.1 -6.4 -3,196.8 -3,257.3 -3,319.0 -3,381.8 -3,445.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 419.1 2,022.7 2,135.7 1,566.9 204.6 1,004.1 1,141.9 1,163.5 1,185.5 1,208.0
WACC, % 5.36 5.2 5.05 5.05 5.08 5.15 5.15 5.15 5.15 5.15
PV UFCF
SUM PV UFCF 4,898.2
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 1,232
Terminal Value 39,132
Present Terminal Value 30,445
Enterprise Value 35,343
Net Debt 3,006
Equity Value 32,337
Diluted Shares Outstanding, MM 110
Equity Value Per Share 293.17

What You Will Get

  • Comprehensive HOUS Financials: Access historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Real-Time Calculations: Intrinsic value and NPV are computed automatically.
  • Scenario Analysis: Evaluate various scenarios to assess Anywhere Real Estate Inc.'s future performance.
  • User-Friendly Interface: Designed for industry experts while remaining approachable for newcomers.

Key Features

  • Customizable Market Inputs: Adjust essential factors such as property appreciation rates, commission structures, and operating costs.
  • Instant Property Valuation: Provides immediate assessments of property worth, ROI, and other financial metrics.
  • Industry-Leading Precision: Leverages real estate market data for accurate valuation projections.
  • Effortless Scenario Planning: Experiment with various market conditions and evaluate potential outcomes with ease.
  • Efficiency Booster: Remove the hassle of developing intricate valuation models from the ground up.

How It Works

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

Why Choose This Calculator for Anywhere Real Estate Inc. (HOUS)?

  • Accuracy: Utilizes real Anywhere Real Estate financials for precise data.
  • Flexibility: Tailored for users to easily adjust and test various inputs.
  • Time-Saving: Eliminate the need to create a DCF model from the ground up.
  • Professional-Grade: Crafted with the expertise and usability expected at the CFO level.
  • User-Friendly: Intuitive interface suitable for users without extensive financial modeling skills.

Who Should Use This Product?

  • Real Estate Investors: Develop comprehensive valuation models for property analysis.
  • Corporate Finance Teams: Evaluate property valuation scenarios to inform strategic decisions.
  • Consultants and Advisors: Deliver precise valuation insights for Anywhere Real Estate Inc. (HOUS) to clients.
  • Students and Educators: Utilize real-life data to learn and teach financial modeling in real estate.
  • Market Analysts: Gain insights into how real estate companies like Anywhere Real Estate Inc. (HOUS) are valued in the market.

What the Template Contains

  • Pre-Filled Data: Includes Anywhere Real Estate Inc.'s historical financials and projections.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic computations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on tailored inputs.
  • Key Financial Ratios: Evaluate Anywhere Real Estate Inc.'s profitability, efficiency, and leverage.
  • Customizable Inputs: Easily modify revenue growth, margins, and tax rates.
  • Clear Dashboard: Visual representations and tables summarizing essential valuation outcomes.

No products were found matching.