Blackstone Mortgage Trust, Inc. (BXMT) DCF Valuation

Blackstone Mortgage Trust, Inc. (BXMT) 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

Blackstone Mortgage Trust, Inc. (BXMT) 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 future of Blackstone Mortgage Trust, Inc. (BXMT) with our user-friendly DCF Calculator! Enter your projections for growth, margins, and costs to calculate the intrinsic value of Blackstone Mortgage Trust, Inc. (BXMT) and inform your investment decisions.


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 424.2 432.2 514.5 628.1 420.9 431.4 442.2 453.3 464.6 476.3
Revenue Growth, % 0 1.89 19.04 22.08 -32.99 2.5 2.5 2.5 2.5 2.5
EBITDA 305.1 138.0 419.6 962.5 .0 246.3 252.4 258.8 265.2 271.9
EBITDA, % 71.92 31.93 81.56 153.26 0 57.08 57.08 57.08 57.08 57.08
Depreciation 576.0 291.9 91.7 354.0 .0 208.6 213.8 219.2 224.7 230.3
Depreciation, % 135.79 67.55 17.83 56.37 0 48.35 48.35 48.35 48.35 48.35
EBIT -270.9 -153.9 327.9 608.5 .0 52.7 54.1 55.4 56.8 58.2
EBIT, % -63.87 -35.62 63.73 96.89 0 12.23 12.23 12.23 12.23 12.23
Total Cash 150.1 290.0 551.2 291.3 350.0 286.5 293.7 301.0 308.6 316.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 66.6 66.8 86.1 24,691.7 23,210.1
Account Receivables, % 15.71 15.45 16.74 3931.49 5514.72
Inventories -1.1 -.5 -30.5 -7.3 .0 -6.5 -6.6 -6.8 -7.0 -7.1
Inventories, % -0.25438 -0.12078 -5.93 -1.17 0 -1.5 -1.5 -1.5 -1.5 -1.5
Accounts Payable 24.8 20.5 29.9 80.3 97.8 45.2 46.4 47.5 48.7 49.9
Accounts Payable, % 5.85 4.75 5.8 12.78 23.24 10.49 10.49 10.49 10.49 10.49
Capital Expenditure .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Capital Expenditure, % 0 0 0 0 0 0 0 0 0 0
Tax Rate, % 3.41 3.41 3.41 3.41 3.41 3.41 3.41 3.41 3.41 3.41
EBITAT -269.8 -150.6 325.2 595.5 .0 51.8 53.1 54.4 55.8 57.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 265.5 136.4 436.9 -23,628.8 1,491.9 23,210.4 262.8 269.4 276.2 283.1
WACC, % 7.69 7.58 7.67 7.59 7.51 7.61 7.61 7.61 7.61 7.61
PV UFCF
SUM PV UFCF 22,415.2
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 289
Terminal Value 5,151
Present Terminal Value 3,570
Enterprise Value 25,985
Net Debt 18,950
Equity Value 7,036
Diluted Shares Outstanding, MM 173
Equity Value Per Share 40.75

What You Will Get

  • Editable Forecast Inputs: Easily modify assumptions (growth %, margins, WACC) to explore various scenarios.
  • Real-World Data: Blackstone Mortgage Trust, Inc.’s (BXMT) financial data pre-filled to kickstart your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
  • Customizable and Professional: A sleek Excel model designed to meet your valuation requirements.
  • Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.

Key Features

  • 🔍 Real-Life BXMT Financials: Pre-filled historical and projected data for Blackstone Mortgage Trust, Inc. (BXMT).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Blackstone Mortgage Trust’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Blackstone Mortgage Trust’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  • Download: Obtain the pre-formatted Excel file containing Blackstone Mortgage Trust, Inc.'s (BXMT) financial data.
  • Customize: Modify key assumptions such as loan growth, interest rates, and risk premiums.
  • Update Automatically: The intrinsic value and cash flow projections refresh in real-time.
  • Test Scenarios: Generate various financial forecasts and analyze different outcomes effortlessly.
  • Make Decisions: Leverage the valuation insights to inform your investment choices.

Why Choose This Calculator?

  • User-Friendly Interface: Tailored for both novice and seasoned users.
  • Customizable Inputs: Adjust variables to suit your financial analysis needs.
  • Real-Time Feedback: Observe immediate updates to Blackstone Mortgage Trust, Inc.'s (BXMT) valuation with input changes.
  • Pre-Configured Data: Comes with Blackstone's actual financial metrics for swift evaluations.
  • Relied Upon by Experts: Favored by investors and analysts for informed decision-making.

Who Should Use This Product?

  • Investors: Accurately assess Blackstone Mortgage Trust, Inc.'s (BXMT) fair value prior to making investment choices.
  • CFOs: Utilize a high-quality DCF model for financial reporting and analysis related to BXMT.
  • Consultants: Efficiently modify the template for valuation reports tailored to clients interested in BXMT.
  • Entrepreneurs: Discover insights into financial modeling techniques employed by major players like BXMT.
  • Educators: Implement it as an instructional resource to illustrate valuation methods applicable to BXMT.

What the Template Contains

  • Pre-Filled Data: Includes Blackstone Mortgage Trust, Inc.’s (BXMT) historical financials and forecasts.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Analyze Blackstone Mortgage Trust, Inc.’s (BXMT) profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.

Es wurden keine passenden Produkte gefunden.