One Liberty Properties, Inc. (OLP) DCF Valuation

One Liberty Properties, Inc. (OLP) 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

One Liberty Properties, Inc. (OLP) 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:

Whether you’re an investor or analyst, this (OLP) DCF Calculator is your go-to resource for accurate valuation. Preloaded with One Liberty Properties, Inc. real data, you can adjust forecasts and observe the effects in real-time.


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 84.7 81.9 82.7 92.2 90.6 92.3 94.0 95.8 97.6 99.4
Revenue Growth, % 0 -3.34 1.02 11.45 -1.7 1.86 1.86 1.86 1.86 1.86
EBITDA 60.4 71.1 79.8 77.9 73.5 77.6 79.0 80.5 82.0 83.5
EBITDA, % 71.28 86.86 96.45 84.5 81.07 84.03 84.03 84.03 84.03 84.03
Depreciation 48.9 50.6 51.2 54.8 24.9 49.5 50.5 51.4 52.4 53.3
Depreciation, % 57.7 61.75 61.92 59.46 27.48 53.66 53.66 53.66 53.66 53.66
EBIT 11.5 20.6 28.6 23.1 48.6 28.0 28.6 29.1 29.6 30.2
EBIT, % 13.58 25.1 34.52 25.04 53.59 30.37 30.37 30.37 30.37 30.37
Total Cash 11.0 12.7 16.2 6.7 26.4 15.6 15.9 16.2 16.5 16.8
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 15.0 15.4 14.3 16.1 16.7
Account Receivables, % 17.75 18.85 17.32 17.44 18.38
Inventories -.1 .0 1.3 -23.8 .0 -4.5 -4.6 -4.7 -4.7 -4.8
Inventories, % -0.10267 0 1.53 -25.77 0 -4.87 -4.87 -4.87 -4.87 -4.87
Accounts Payable .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Accounts Payable, % 0 0 0 0 0 0 0 0 0 0
Capital Expenditure -3.5 -1.0 -4.1 -4.6 .0 -2.8 -2.9 -2.9 -3.0 -3.0
Capital Expenditure, % -4.15 -1.27 -4.96 -4.96 0 -3.07 -3.07 -3.07 -3.07 -3.07
Tax Rate, % 1.02 1.02 1.02 1.02 1.02 1.02 1.02 1.02 1.02 1.02
EBITAT -.6 6.5 14.6 23.1 48.1 15.8 16.1 16.4 16.7 17.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 29.8 55.6 61.6 96.6 48.6 67.1 63.5 64.6 65.8 67.1
WACC, % 6.17 6.79 7.17 8.13 8.11 7.28 7.28 7.28 7.28 7.28
PV UFCF
SUM PV UFCF 266.9
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 68
Terminal Value 1,296
Present Terminal Value 912
Enterprise Value 1,179
Net Debt 405
Equity Value 774
Diluted Shares Outstanding, MM 21
Equity Value Per Share 37.65

What You Will Get

  • Real OLP Financial Data: Pre-filled with One Liberty Properties, Inc.'s historical and projected data for precise analysis.
  • Fully Editable Template: Easily modify key inputs such as revenue growth, WACC, and EBITDA %.
  • Automatic Calculations: Watch OLP's intrinsic value update instantly based on your adjustments.
  • Professional Valuation Tool: Crafted for investors, analysts, and consultants aiming for accurate DCF results.
  • User-Friendly Design: Intuitive structure and clear instructions suitable for all experience levels.

Key Features

  • Real-Life OLP Data: Pre-filled with One Liberty Properties’ historical financials and forward-looking projections.
  • Fully Customizable Inputs: Adjust rental income growth, operating expenses, capitalization rates, tax rates, and property investments.
  • Dynamic Valuation Model: Automatic updates to Net Present Value (NPV) and intrinsic value based on your inputs.
  • Scenario Testing: Create multiple forecast scenarios to analyze different valuation outcomes.
  • User-Friendly Design: Simple, structured, and designed for professionals and beginners alike.

How It Works

  • Download: Get the pre-formatted Excel file containing One Liberty Properties, Inc. (OLP) financial data.
  • Customize: Modify projections such as rental income growth, operating expenses, and discount rates.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Develop various forecasts and instantly compare the results.
  • Make Decisions: Utilize the valuation findings to inform your investment choices.

Why Choose One Liberty Properties, Inc. (OLP)?

  • Save Time: Skip the hassle of building a real estate model from the ground up – it’s ready for immediate use.
  • Enhance Accuracy: Dependable market data and calculations minimize errors in property valuation.
  • Fully Customizable: Adjust the model to align with your investment strategies and forecasts.
  • User-Friendly: Intuitive visuals and outputs simplify the analysis of results.
  • Preferred by Professionals: Crafted for investors who prioritize precision and functionality.

Who Should Use One Liberty Properties, Inc. (OLP)?

  • Real Estate Investors: Make informed investment choices with our comprehensive property analysis tools.
  • Market Analysts: Streamline your research with our ready-to-use market trend reports.
  • Consultants: Easily customize our resources for client pitches or strategic assessments.
  • Real Estate Enthusiasts: Enhance your knowledge of property valuation with practical case studies.
  • Educators and Students: Utilize our materials as a hands-on resource in real estate and finance courses.

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled One Liberty Properties, Inc. (OLP) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios for One Liberty Properties, Inc. (OLP).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.

No products were found matching.