SITE Centers Corp. (SITC) 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
SITE Centers Corp. (SITC) Bundle
Looking to determine the intrinsic value of SITE Centers Corp.? Our SITC DCF Calculator integrates real-world data with extensive customization features, allowing you to adjust projections and make more informed investment choices.
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 | 447.8 | 416.8 | 492.3 | 540.8 | 546.3 | 576.4 | 608.2 | 641.8 | 677.2 | 714.5 |
Revenue Growth, % | 0 | -6.92 | 18.14 | 9.84 | 1.01 | 5.52 | 5.52 | 5.52 | 5.52 | 5.52 |
EBITDA | 323.0 | 263.1 | 372.3 | 361.2 | 339.3 | 391.7 | 413.3 | 436.1 | 460.2 | 485.6 |
EBITDA, % | 72.15 | 63.12 | 75.62 | 66.78 | 62.11 | 67.96 | 67.96 | 67.96 | 67.96 | 67.96 |
Depreciation | 165.1 | 170.7 | 185.8 | 203.5 | 212.5 | 221.4 | 233.7 | 246.5 | 260.2 | 274.5 |
Depreciation, % | 36.87 | 40.95 | 37.73 | 37.64 | 38.89 | 38.42 | 38.42 | 38.42 | 38.42 | 38.42 |
EBIT | 158.0 | 92.4 | 186.6 | 157.6 | 126.8 | 170.3 | 179.7 | 189.6 | 200.0 | 211.1 |
EBIT, % | 35.28 | 22.17 | 37.89 | 29.14 | 23.21 | 29.54 | 29.54 | 29.54 | 29.54 | 29.54 |
Total Cash | 16.1 | 69.7 | 41.8 | 20.3 | 552.0 | 152.8 | 161.3 | 170.1 | 179.5 | 189.4 |
Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Account Receivables | 68.1 | 73.5 | 61.4 | 63.9 | 65.6 | 79.7 | 84.1 | 88.8 | 93.7 | 98.8 |
Account Receivables, % | 15.22 | 17.64 | 12.47 | 11.82 | 12.01 | 13.83 | 13.83 | 13.83 | 13.83 | 13.83 |
Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Inventories, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accounts Payable | 220.8 | 215.1 | 218.8 | 215.0 | 112.5 | 237.2 | 250.2 | 264.0 | 278.6 | 294.0 |
Accounts Payable, % | 49.32 | 51.61 | 44.44 | 39.75 | 20.6 | 41.14 | 41.14 | 41.14 | 41.14 | 41.14 |
Capital Expenditure | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Capital Expenditure, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Rate, % | 0.77045 | 0.77045 | 0.77045 | 0.77045 | 0.77045 | 0.77045 | 0.77045 | 0.77045 | 0.77045 | 0.77045 |
EBITAT | 155.2 | 87.5 | 183.6 | 156.8 | 125.8 | 166.9 | 176.1 | 185.8 | 196.1 | 206.9 |
Depreciation | ||||||||||
Changes in Account Receivables | ||||||||||
Changes in Inventories | ||||||||||
Changes in Accounts Payable | ||||||||||
Capital Expenditure | ||||||||||
UFCF | 473.0 | 247.1 | 385.1 | 354.0 | 234.1 | 498.9 | 418.4 | 441.5 | 465.9 | 491.6 |
WACC, % | 7.49 | 7.37 | 7.5 | 7.53 | 7.53 | 7.48 | 7.48 | 7.48 | 7.48 | 7.48 |
PV UFCF | ||||||||||
SUM PV UFCF | 1,873.6 | |||||||||
Long Term Growth Rate, % | 3.50 | |||||||||
Free cash flow (T + 1) | 509 | |||||||||
Terminal Value | 12,772 | |||||||||
Present Terminal Value | 8,903 | |||||||||
Enterprise Value | 10,777 | |||||||||
Net Debt | 1,074 | |||||||||
Equity Value | 9,702 | |||||||||
Diluted Shares Outstanding, MM | 52 | |||||||||
Equity Value Per Share | 185.14 |
What You Will Get
- Real SITC Financial Data: Pre-filled with SITE Centers Corp.’s historical and projected data for precise analysis.
- Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
- Automatic Calculations: See SITE Centers Corp.’s intrinsic value update instantly based on your changes.
- Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
- User-Friendly Design: Simple structure and clear instructions for all experience levels.
Key Features
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for SITE Centers Corp. (SITC).
- WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable inputs specific to SITE Centers Corp. (SITC).
- Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to fit SITE Centers Corp. (SITC) projections.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios for SITE Centers Corp. (SITC).
- Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for straightforward analysis of SITE Centers Corp. (SITC).
How It Works
- Download the Template: Gain immediate access to the Excel-based SITE Centers Corp. (SITC) DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and additional factors.
- Instant Calculations: The model automatically recalculates SITE Centers Corp.'s (SITC) intrinsic value.
- Test Scenarios: Experiment with different assumptions to assess potential valuation variations.
- Analyze and Decide: Utilize the outcomes to inform your investment or financial analysis decisions.
Why Choose SITE Centers Corp. (SITC)?
- Save Time: Utilize our streamlined resources without the hassle of starting from scratch.
- Enhance Accuracy: Dependable market insights and metrics minimize valuation discrepancies.
- Fully Customizable: Adjust our tools to align with your specific market assumptions and forecasts.
- Easy to Analyze: Intuitive graphs and data presentations simplify the interpretation of results.
- Preferred by Professionals: Crafted for industry experts who prioritize accuracy and functionality.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling SITE Centers Corp. (SITC) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models specific to SITE Centers Corp. (SITC).
- Consultants: Deliver professional valuation insights on SITE Centers Corp. (SITC) to clients quickly and accurately.
- Real Estate Developers: Understand how companies like SITE Centers Corp. (SITC) are valued to inform your own projects.
- Finance Students: Learn valuation techniques using real-world data and scenarios related to SITE Centers Corp. (SITC).
What the Template Contains
- Pre-Filled Data: Includes SITE Centers Corp.'s (SITC) historical financials and forecasts.
- Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
- Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
- Key Financial Ratios: Analyze SITE Centers Corp.'s (SITC) profitability, efficiency, and leverage.
- Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
- Clear Dashboard: Charts and tables summarizing key valuation results.