Industrial Logistics Properties Trust (ILPT) DCF Valuation

Industrial Logistics Properties Trust (ILPT) 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

Industrial Logistics Properties Trust (ILPT) 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:

Evaluate the financial outlook of Industrial Logistics Properties Trust (ILPT) with expert precision! This (ILPT) DCF Calculator comes with pre-loaded financials while allowing you the freedom to modify revenue growth, WACC, margins, and other essential assumptions to align with your projections.


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 229.2 254.6 219.9 388.2 437.3 532.1 647.3 787.5 958.0 1,165.5
Revenue Growth, % 0 11.05 -13.63 76.53 12.67 21.66 21.66 21.66 21.66 21.66
EBITDA 164.8 179.2 154.3 276.5 307.9 376.8 458.4 557.7 678.4 825.4
EBITDA, % 71.88 70.38 70.19 71.22 70.41 70.82 70.82 70.82 70.82 70.82
Depreciation 127.1 146.2 117.3 275.3 178.7 295.9 359.9 437.9 532.7 648.1
Depreciation, % 55.46 57.44 53.33 70.94 40.87 55.61 55.61 55.61 55.61 55.61
EBIT 37.7 32.9 37.1 1.1 129.2 80.9 98.5 119.8 145.7 177.3
EBIT, % 16.43 12.94 16.86 0.28855 29.54 15.21 15.21 15.21 15.21 15.21
Total Cash 28.4 22.8 29.4 48.3 112.3 77.5 94.3 114.7 139.6 169.8
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 64.3 69.5 75.9 107.0 119.2
Account Receivables, % 28.04 27.3 34.51 27.57 27.25
Inventories .0 92.3 .0 -73.1 .0 18.6 22.6 27.5 33.4 40.6
Inventories, % 0.000000436 36.27 0 -18.84 0 3.49 3.49 3.49 3.49 3.49
Accounts Payable 16.5 14.7 20.8 73.5 61.0 58.9 71.6 87.1 106.0 129.0
Accounts Payable, % 7.19 5.78 9.47 18.95 13.94 11.07 11.07 11.07 11.07 11.07
Capital Expenditure -17.2 -5.9 -4.9 -17.7 .0 -17.7 -21.5 -26.1 -31.8 -38.7
Capital Expenditure, % -7.48 -2.3 -2.23 -4.57 0 -3.32 -3.32 -3.32 -3.32 -3.32
Tax Rate, % 28.25 28.25 28.25 28.25 28.25 28.25 28.25 28.25 28.25 28.25
EBITAT 38.0 33.4 36.9 1.1 92.7 76.3 92.8 112.9 137.4 167.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 100.2 74.4 241.4 353.4 173.5 299.1 406.7 494.8 601.9 732.3
WACC, % 7 7 6.98 7 5.21 6.64 6.64 6.64 6.64 6.64
PV UFCF
SUM PV UFCF 2,042.5
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 747
Terminal Value 16,099
Present Terminal Value 11,674
Enterprise Value 13,716
Net Debt 4,212
Equity Value 9,504
Diluted Shares Outstanding, MM 65
Equity Value Per Share 145.26

What You Will Receive

  • Adjustable Forecast Parameters: Effortlessly modify assumptions (growth %, margins, WACC) to explore various scenarios.
  • Real-World Data: ILPT’s financial information pre-loaded to kickstart your analysis.
  • Instant DCF Calculations: The template automatically computes Net Present Value (NPV) and intrinsic value for you.
  • Tailored and Professional: A sleek Excel model that adjusts to your valuation requirements.
  • Designed for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.

Key Features

  • Comprehensive Data: ILPT’s historical financial records and pre-filled projections.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Real-Time Updates: View ILPT’s intrinsic value recalculating instantly.
  • Visual Analytics: Dashboard graphs present valuation outcomes and essential metrics.
  • Designed for Precision: A robust tool for analysts, investors, and finance professionals.

How It Works

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

Why Choose This Calculator for Industrial Logistics Properties Trust (ILPT)?

  • Comprehensive Tool: Features DCF, WACC, and financial ratio analyses tailored for the logistics sector.
  • Customizable Inputs: Modify yellow-highlighted cells to explore different investment scenarios.
  • Detailed Insights: Automatically computes Industrial Logistics Properties Trust’s intrinsic value and Net Present Value.
  • Preloaded Data: Historical and projected data provide reliable baseline information.
  • Professional Quality: Perfect for financial analysts, investors, and logistics consultants.

Who Should Use This Product?

  • Investors: Evaluate Industrial Logistics Properties Trust’s (ILPT) performance before making investment decisions.
  • CFOs and Financial Analysts: Enhance valuation methodologies and assess financial forecasts.
  • Real Estate Developers: Understand how logistics-focused REITs like Industrial Logistics Properties Trust (ILPT) are valued.
  • Consultants: Provide detailed valuation analyses and reports for clients in the logistics sector.
  • Students and Educators: Utilize current market data to learn and teach valuation strategies in real estate.

What the ILPT Template Contains

  • Comprehensive DCF Model: Editable template featuring detailed valuation calculations tailored for Industrial Logistics Properties Trust (ILPT).
  • Real-World Data: Historical and projected financials for ILPT preloaded for thorough analysis.
  • Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for enhanced insights into ILPT's performance.
  • Key Ratios: Integrated analysis for profitability, efficiency, and leverage specific to ILPT.
  • Dashboard with Visual Outputs: Visual representations including charts and tables for clear, actionable results.

Es wurden keine passenden Produkte gefunden.