Postal Realty Trust, Inc. (PSTL) DCF Valuation

Postal Realty Trust, Inc. (PSTL) 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

Postal Realty Trust, Inc. (PSTL) 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 Postal Realty Trust, Inc.'s (PSTL) financial outlook like an expert! This (PSTL) DCF Calculator comes with pre-filled financial data and offers full flexibility to modify revenue growth, WACC, margins, and other crucial assumptions to align with your predictions.


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 11.3 24.7 39.9 53.3 63.7 97.9 150.5 231.4 355.7 546.7
Revenue Growth, % 0 118.58 61.85 33.53 19.47 53.71 53.71 53.71 53.71 53.71
EBITDA 3.4 11.0 19.4 27.9 33.7 44.8 68.8 105.8 162.6 250.0
EBITDA, % 30.53 44.4 48.57 52.24 52.87 45.72 45.72 45.72 45.72 45.72
Depreciation 11.2 22.4 34.0 43.6 19.7 76.0 116.8 179.6 276.1 424.4
Depreciation, % 99.39 90.83 85.18 81.81 30.9 77.62 77.62 77.62 77.62 77.62
EBIT -7.8 -11.5 -14.6 -15.8 14.0 -31.2 -48.0 -73.8 -113.5 -174.4
EBIT, % -68.87 -46.42 -36.61 -29.57 21.97 -31.9 -31.9 -31.9 -31.9 -31.9
Total Cash 12.5 2.2 5.9 1.5 2.2 25.5 39.1 60.1 92.4 142.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 1.7 .2 4.8 5.8 6.3
Account Receivables, % 15.45 0.8749 12.11 10.89 9.88
Inventories .7 1.1 1.2 .5 .0 2.8 4.4 6.7 10.3 15.9
Inventories, % 6.27 4.29 2.93 1.03 0 2.9 2.9 2.9 2.9 2.9
Accounts Payable 3.1 3.9 8.2 9.1 10.3 19.0 29.2 44.8 68.9 105.9
Accounts Payable, % 27.4 15.74 20.49 17.08 16.17 19.38 19.38 19.38 19.38 19.38
Capital Expenditure -.2 -1.0 -1.9 -3.7 -2.9 -4.2 -6.5 -9.9 -15.3 -23.4
Capital Expenditure, % -1.34 -3.93 -4.76 -6.91 -4.5 -4.29 -4.29 -4.29 -4.29 -4.29
Tax Rate, % 20.32 20.32 20.32 20.32 20.32 20.32 20.32 20.32 20.32 20.32
EBITAT -8.0 -13.3 -11.3 -12.8 11.2 -27.4 -42.0 -64.6 -99.3 -152.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 3.7 10.1 20.4 27.7 29.2 47.0 71.8 110.4 169.7 260.9
WACC, % 6.08 6.08 5.59 5.68 5.65 5.82 5.82 5.82 5.82 5.82
PV UFCF
SUM PV UFCF 533.8
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 266
Terminal Value 6,972
Present Terminal Value 5,256
Enterprise Value 5,789
Net Debt 238
Equity Value 5,551
Diluted Shares Outstanding, MM 20
Equity Value Per Share 275.54

What You Will Get

  • Real PSTL Financials: Access historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Dynamic Calculations: Intrinsic value and NPV are computed automatically.
  • Scenario Analysis: Evaluate various scenarios to assess Postal Realty Trust's future performance.
  • User-Friendly Design: Designed for professionals while remaining accessible to novices.

Key Features

  • 🔍 Real-Life PSTL Financials: Pre-filled historical and projected data for Postal Realty Trust, Inc. (PSTL).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Postal Realty Trust’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Postal Realty 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 Postal Realty Trust, Inc.'s (PSTL) financial data.
  • Customize: Modify projections, such as rental income growth, occupancy rates, and cap rates.
  • Update Automatically: The intrinsic value and cash flow calculations refresh in real-time.
  • Test Scenarios: Develop various forecasts and analyze results immediately.
  • Make Decisions: Leverage the valuation insights to inform your investment choices.

Why Choose This Calculator for Postal Realty Trust, Inc. (PSTL)?

  • User-Friendly Interface: Tailored for both novice and seasoned users.
  • Customizable Inputs: Adjust parameters easily to suit your financial analysis.
  • Real-Time Valuation: Observe immediate updates to Postal Realty Trust’s valuation as you change inputs.
  • Preloaded Data: Comes equipped with Postal Realty Trust’s current financial metrics for swift evaluations.
  • Preferred by Experts: A go-to tool for investors and analysts seeking to make well-informed choices.

Who Should Use This Product?

  • Investors: Accurately assess Postal Realty Trust, Inc.'s (PSTL) fair value prior to making investment choices.
  • CFOs: Utilize a professional-grade DCF model for comprehensive financial reporting and analysis related to (PSTL).
  • Consultants: Efficiently customize the template for valuation reports tailored to (PSTL) clients.
  • Entrepreneurs: Acquire insights into financial modeling practices employed by leading real estate investment trusts.
  • Educators: Implement it as an educational resource to illustrate valuation techniques specific to (PSTL).

What the Template Contains

  • Pre-Filled Data: Contains Postal Realty Trust's historical financials and projections.
  • Discounted Cash Flow Model: Editable DCF valuation model with automated calculations.
  • Weighted Average Cost of Capital (WACC): A specific sheet for calculating WACC based on user-defined inputs.
  • Key Financial Ratios: Assess Postal Realty Trust's profitability, efficiency, and leverage metrics.
  • Customizable Inputs: Easily modify revenue growth, margins, and tax rates.
  • Clear Dashboard: Visuals and tables summarizing essential valuation outcomes.

No products were found matching.