Empire State Realty OP, L.P. (ESBA) DCF Valuation

Empire State Realty OP, L.P. (ESBA) DCF Valuation
  • ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
  • ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
  • ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
  • ✓ No Se Necesita Experiencia; Fáciles De Seguir

Empire State Realty OP, L.P. (ESBA) 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:

Designed for accuracy, our (ESBA) DCF Calculator enables you to evaluate the valuation of Empire State Realty OP, L.P. with authentic financial data and complete flexibility to modify all essential parameters for enhanced 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 731.3 609.2 624.1 727.0 739.6 746.9 754.3 761.8 769.3 776.9
Revenue Growth, % 0 -16.7 2.44 16.5 1.72 0.99044 0.99044 0.99044 0.99044 0.99044
EBITDA 355.4 251.1 288.7 343.9 336.6 341.9 345.3 348.7 352.2 355.6
EBITDA, % 48.59 41.21 46.25 47.3 45.52 45.77 45.77 45.77 45.77 45.77
Depreciation 587.5 552.0 537.2 600.0 189.9 545.6 551.0 556.4 561.9 567.5
Depreciation, % 80.34 90.6 86.08 82.53 25.68 73.05 73.05 73.05 73.05 73.05
EBIT -232.2 -300.9 -248.6 -256.1 146.7 -203.7 -205.7 -207.7 -209.8 -211.9
EBIT, % -31.74 -49.39 -39.83 -35.22 19.84 -27.27 -27.27 -27.27 -27.27 -27.27
Total Cash 233.9 526.7 423.7 264.4 346.6 402.7 406.7 410.7 414.8 418.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 246.4 244.0 243.6 264.3 295.5
Account Receivables, % 33.69 40.06 39.03 36.35 39.95
Inventories .0 .0 50.9 85.8 .0 29.8 30.1 30.4 30.7 31.0
Inventories, % 0.000000137 0.000000164 8.16 11.8 0 3.99 3.99 3.99 3.99 3.99
Accounts Payable 35.1 32.3 41.7 32.9 44.2 40.7 41.2 41.6 42.0 42.4
Accounts Payable, % 4.8 5.3 6.68 4.53 5.97 5.46 5.46 5.46 5.46 5.46
Capital Expenditure -250.3 -143.1 -95.0 -126.3 .0 -134.9 -136.2 -137.6 -138.9 -140.3
Capital Expenditure, % -34.22 -23.49 -15.23 -17.37 0 -18.06 -18.06 -18.06 -18.06 -18.06
Tax Rate, % 38.88 38.88 38.88 38.88 38.88 38.88 38.88 38.88 38.88 38.88
EBITAT -225.7 -230.7 -219.4 -250.0 89.7 -171.4 -173.1 -174.8 -176.6 -178.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -99.7 177.7 181.7 159.5 345.4 219.0 238.9 241.3 243.7 246.1
WACC, % 8.05 7.63 7.87 8.06 7.31 7.78 7.78 7.78 7.78 7.78
PV UFCF
SUM PV UFCF 951.3
Long Term Growth Rate, % 3.00
Free cash flow (T + 1) 253
Terminal Value 5,299
Present Terminal Value 3,643
Enterprise Value 4,594
Net Debt 1,922
Equity Value 2,672
Diluted Shares Outstanding, MM 266
Equity Value Per Share 10.06

What You Will Get

  • Pre-Filled Financial Model: Empire State Realty OP, L.P. (ESBA) data provides accurate DCF valuation.
  • Full Forecast Control: Modify revenue growth, profit margins, WACC, and other essential metrics.
  • Instant Calculations: Real-time updates allow you to see results immediately as you adjust inputs.
  • Investor-Ready Template: A polished Excel file crafted for high-quality valuation presentations.
  • Customizable and Reusable: Designed for adaptability, enabling repeated use for comprehensive forecasts.

Key Features

  • 🔍 Real-Life ESBA Financials: Pre-filled historical and projected data for Empire State Realty OP, L.P.
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate ESBA’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize ESBA’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-prepared Excel file containing Empire State Realty OP, L.P. (ESBA) financial data.
  • Customize: Modify projections, such as revenue growth, EBITDA %, and WACC to fit your analysis.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time as you make changes.
  • Test Scenarios: Develop various projections and instantly compare the results.
  • Make Decisions: Utilize the valuation outcomes to inform your investment decisions.

Why Choose This Calculator for Empire State Realty OP, L.P. (ESBA)?

  • Designed for Industry Experts: A sophisticated tool tailored for real estate analysts, investors, and portfolio managers.
  • Comprehensive Data: ESBA’s historical and projected financials are preloaded for reliable analysis.
  • Flexible Scenario Analysis: Effortlessly test various investment scenarios and market assumptions.
  • Insightful Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
  • User-Friendly Interface: Easy-to-follow instructions lead you through each calculation step.

Who Should Use This Product?

  • Real Estate Investors: Develop comprehensive valuation models for analyzing property investments.
  • Asset Management Teams: Evaluate property valuation scenarios to inform investment strategies.
  • Financial Consultants: Offer clients precise valuation insights for Empire State Realty OP, L.P. (ESBA).
  • Students and Educators: Utilize actual market data to practice and teach real estate financial modeling.
  • Market Analysts: Gain insights into how real estate entities like Empire State Realty OP, L.P. (ESBA) are valued in the market.

What the Template Contains

  • Pre-Filled DCF Model: Empire State Realty OP, L.P. (ESBA)’s financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Empire State Realty OP, L.P. (ESBA)’s profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results.

No products were found matching.