The St. Joe Company (JOE) DCF Valuation

The St. Joe Company (JOE) 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

The St. Joe Company (JOE) 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 St. Joe Company's (JOE) financial prospects with our user-friendly DCF Calculator! Enter your assumptions for growth, margins, and expenses to calculate The St. Joe Company's (JOE) intrinsic value 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 127.1 160.5 267.0 252.3 389.3 526.9 713.2 965.4 1,306.7 1,768.7
Revenue Growth, % 0 26.28 66.36 -5.51 54.29 35.36 35.36 35.36 35.36 35.36
EBITDA 40.3 57.9 112.7 84.4 129.5 186.2 252.0 341.1 461.7 624.9
EBITDA, % 31.72 36.06 42.19 33.43 33.27 35.33 35.33 35.33 35.33 35.33
Depreciation 101.1 113.5 174.4 190.9 38.8 317.4 429.6 581.5 787.1 1,065.4
Depreciation, % 79.55 70.7 65.32 75.66 9.96 60.24 60.24 60.24 60.24 60.24
EBIT -60.8 -55.6 -61.8 -106.5 90.7 -131.2 -177.6 -240.4 -325.4 -440.4
EBIT, % -47.83 -34.64 -23.13 -42.22 23.31 -24.9 -24.9 -24.9 -24.9 -24.9
Total Cash 185.8 154.9 159.2 78.3 86.1 325.9 441.2 597.1 808.3 1,094.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 30.3 36.8 23.8 49.6
Account Receivables, % 0 18.87 13.77 9.43 12.75
Inventories 1.4 2.0 2.8 4.0 4.3 6.4 8.7 11.7 15.9 21.5
Inventories, % 1.09 1.26 1.05 1.58 1.09 1.21 1.21 1.21 1.21 1.21
Accounts Payable 16.2 25.4 48.6 69.9 24.3 85.1 115.1 155.8 210.9 285.5
Accounts Payable, % 12.75 15.81 18.2 27.69 6.25 16.14 16.14 16.14 16.14 16.14
Capital Expenditure -74.2 -121.8 -153.5 -259.2 -140.0 -345.3 -467.4 -632.7 -856.4 -1,159.2
Capital Expenditure, % -58.38 -75.87 -57.49 -102.72 -35.95 -65.54 -65.54 -65.54 -65.54 -65.54
Tax Rate, % 22.34 22.34 22.34 22.34 22.34 22.34 22.34 22.34 22.34 22.34
EBITAT -45.0 -42.0 -46.2 -79.9 70.5 -99.0 -134.0 -181.3 -245.4 -332.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -3.3 -72.1 -9.4 -115.1 -102.4 -76.5 -164.4 -222.5 -301.2 -407.7
WACC, % 9.1 9.11 9.11 9.11 9.13 9.11 9.11 9.11 9.11 9.11
PV UFCF
SUM PV UFCF -855.6
Long Term Growth Rate, % 1.00
Free cash flow (T + 1) -412
Terminal Value -5,077
Present Terminal Value -3,283
Enterprise Value -4,139
Net Debt 547
Equity Value -4,685
Diluted Shares Outstanding, MM 58
Equity Value Per Share -80.33

What You Will Receive

  • Pre-Filled Financial Model: The St. Joe Company’s actual data allows for accurate DCF valuation.
  • Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential factors.
  • Real-Time Calculations: Automatic updates provide immediate results as you adjust parameters.
  • Professional-Grade Template: A polished Excel file crafted for high-quality valuation.
  • Flexible and Reusable: Designed for adaptability, enabling repeated application for in-depth forecasts.

Key Features

  • Comprehensive JOE Data: Pre-filled with The St. Joe Company's historical performance metrics and future projections.
  • Customizable Parameters: Modify revenue growth rates, profit margins, discount rates, tax implications, and capital investments.
  • Interactive Valuation Model: Automatic recalculations of Net Present Value (NPV) and intrinsic value based on your specified inputs.
  • Scenario Analysis: Develop various forecasting scenarios to explore different valuation possibilities.
  • Intuitive Interface: Designed for ease of use, catering to both experienced professionals and newcomers.

How It Works

  • 1. Access the Template: Download and open the Excel file featuring The St. Joe Company's (JOE) preloaded data.
  • 2. Modify Assumptions: Adjust key variables 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 multiple forecasts to examine various valuation possibilities.
  • 5. Present with Assurance: Deliver expert valuation insights to enhance your decision-making process.

Why Choose The St. Joe Company (JOE)?

  • Exceptional Growth Potential: Invest in a company with a strong track record of development and expansion.
  • Strategic Location: Benefit from properties situated in prime locations with high demand.
  • Expert Management: Rely on a team with extensive experience in real estate and land development.
  • Commitment to Sustainability: Engage with a company focused on environmentally responsible practices.
  • Strong Community Engagement: Participate in a firm that values and invests in local communities.

Who Should Use This Product?

  • Finance Students: Master valuation techniques and apply them using real data from The St. Joe Company (JOE).
  • Academics: Integrate professional models into your coursework or research focused on The St. Joe Company (JOE).
  • Investors: Validate your assumptions and analyze valuation outcomes for The St. Joe Company (JOE) stock.
  • Analysts: Enhance your workflow with a pre-built, customizable DCF model tailored for The St. Joe Company (JOE).
  • Small Business Owners: Understand the analytical methods used for evaluating large public companies like The St. Joe Company (JOE).

What the Template Contains

  • Historical Data: Includes The St. Joe Company's past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate The St. Joe Company's intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of The St. Joe Company's financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.