RLJ Lodging Trust (RLJ) DCF Valuation

RLJ Lodging Trust (RLJ) 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

RLJ Lodging Trust (RLJ) 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:

Discover the true value of RLJ Lodging Trust (RLJ) with our professional-grade DCF Calculator! Adjust key assumptions, explore various scenarios, and evaluate how different changes affect RLJ's valuation – all within a single Excel template.


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 1,566.2 473.1 785.7 1,193.7 1,325.6 1,522.0 1,747.4 2,006.3 2,303.6 2,644.8
Revenue Growth, % 0 -69.79 66.07 51.93 11.05 14.81 14.81 14.81 14.81 14.81
EBITDA 424.0 -66.5 130.7 320.4 336.8 249.3 286.2 328.6 377.3 433.2
EBITDA, % 27.07 -14.06 16.63 26.85 25.41 16.38 16.38 16.38 16.38 16.38
Depreciation 1,334.9 719.3 835.7 1,072.9 179.1 1,183.0 1,358.2 1,559.4 1,790.5 2,055.7
Depreciation, % 85.23 152.04 106.37 89.89 13.51 77.73 77.73 77.73 77.73 77.73
EBIT -910.9 -785.8 -705.0 -752.5 157.7 -910.2 -1,045.1 -1,199.9 -1,377.7 -1,581.8
EBIT, % -58.16 -166.11 -89.73 -63.04 11.9 -59.81 -59.81 -59.81 -59.81 -59.81
Total Cash 882.5 899.8 665.3 481.3 516.7 975.1 1,119.5 1,285.4 1,475.8 1,694.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 39.8 13.3 31.1 38.5 26.2
Account Receivables, % 2.54 2.82 3.96 3.23 1.97
Inventories 44.7 35.0 48.5 55.1 .0 64.0 73.5 84.4 96.9 111.3
Inventories, % 2.85 7.39 6.18 4.61 0 4.21 4.21 4.21 4.21 4.21
Accounts Payable 183.4 103.3 155.1 155.9 147.2 235.8 270.7 310.8 356.8 409.7
Accounts Payable, % 11.71 21.83 19.75 13.06 11.11 15.49 15.49 15.49 15.49 15.49
Capital Expenditure -157.4 -73.3 -48.3 -124.3 .0 -128.2 -147.1 -168.9 -194.0 -222.7
Capital Expenditure, % -10.05 -15.5 -6.14 -10.41 0 -8.42 -8.42 -8.42 -8.42 -8.42
Tax Rate, % 1.89 1.89 1.89 1.89 1.89 1.89 1.89 1.89 1.89 1.89
EBITAT -936.7 -900.3 -707.7 -721.4 154.8 -899.3 -1,032.5 -1,185.5 -1,361.1 -1,562.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 339.9 -298.3 100.3 214.1 392.6 162.0 197.5 226.7 260.3 298.9
WACC, % 7.69 7.69 7.69 7.58 7.64 7.66 7.66 7.66 7.66 7.66
PV UFCF
SUM PV UFCF 903.0
Long Term Growth Rate, % 3.50
Free cash flow (T + 1) 309
Terminal Value 7,441
Present Terminal Value 5,146
Enterprise Value 6,049
Net Debt 1,827
Equity Value 4,222
Diluted Shares Outstanding, MM 157
Equity Value Per Share 26.97

What You Will Receive

  • Comprehensive Financial Model: RLJ Lodging Trust’s actual data facilitates accurate DCF valuation.
  • Complete Forecast Control: Modify revenue growth, operating margins, WACC, and other essential factors.
  • Real-Time Calculations: Automatic updates provide immediate results as you adjust inputs.
  • Professional-Grade Template: A polished Excel file crafted for high-quality valuation.
  • Flexible and Reusable: Designed for adaptability, allowing for repeated use in detailed forecasting.

Key Features

  • Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for RLJ Lodging Trust (RLJ).
  • WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable inputs specific to RLJ.
  • Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates as needed for RLJ.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios relevant to RLJ Lodging Trust (RLJ).
  • Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for straightforward analysis of RLJ.

How It Works

  • 1. Access the Template: Download and open the Excel file containing RLJ Lodging Trust’s (RLJ) preloaded data.
  • 2. Modify Assumptions: Adjust essential inputs such as occupancy rates, revenue growth, and operational expenses.
  • 3. View Results Instantly: The DCF model automatically computes intrinsic value and NPV based on your inputs.
  • 4. Explore Scenarios: Analyze various forecasts to evaluate different valuation possibilities.
  • 5. Present with Confidence: Share professional valuation insights to back your investment decisions.

Why Choose This Calculator for RLJ Lodging Trust (RLJ)?

  • Accurate Data: Real RLJ financials provide trustworthy valuation outcomes.
  • Customizable: Tailor key inputs such as growth rates, WACC, and tax rates to fit your forecasts.
  • Time-Saving: Built-in calculations streamline the process, saving you from starting from scratch.
  • Professional-Grade Tool: Crafted for investors, analysts, and consultants in the hospitality sector.
  • User-Friendly: Easy-to-navigate design and clear instructions make it accessible for all users.

Who Should Use RLJ Lodging Trust (RLJ)?

  • Real Estate Investors: Gain insights into lodging investments with a reliable analysis platform.
  • Market Analysts: Streamline your research with comprehensive data on RLJ’s performance.
  • Hospitality Consultants: Easily tailor reports for clients focusing on the lodging sector.
  • Finance Enthusiasts: Explore the dynamics of the lodging market through detailed case studies.
  • Educators and Students: Utilize it as a resource for understanding real estate investment strategies.

What the Template Contains

  • Pre-Filled DCF Model: RLJ Lodging Trust’s financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate RLJ Lodging Trust’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.